{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Guide","Revenue","Opex","Capex","Cashflow (Nominal)","RAB Summary","2011 to 2015 Distribution RAB","System Data","Inflation","PR2 Allow Outturn Revised Capex","PR2 Adjustments","Error check","Nominal Asset Base","RAB Summary (Nominal)"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":86,"comments":2,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guide","index":0,"n_rows":17,"n_cols":18,"rows_kept":17,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Cells Colour Code",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Base range"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[null,"Data input cells have a green background with blue text for positive numbers and red for negative numbers",null,10.5,-20.6,null,null,null,null,null,null,null,null,null,null,2007]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2008,null,"Yes/No toggle"]
[null,"Cells containing formula or referring to other cells have a white background and black text when positive and red text when negative",null,{"$f":"D4","v":10.5},{"$f":"E4+D4","v":-10.100000000000001},null,null,null,null,null,null,null,null,null,null,2009,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,1]
[null,"Cells that are used to determine scenarios have an orange background and black text",null,2016,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,"Cells that are used to profile revenue have a yellow background and blue text",null,2.9,null,null,null,null,null,null,null,null,null,null,null,2013]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2014]
[null,"Cells that contain asset categories have an olive green background and black text",null,"Scada Tel (15 years)",null,null,null,null,null,null,null,null,null,null,null,2015]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2016]
[]
[null,"Macros"]
[]
[null,"This model uses macros to calculate depreciation, opening asset value and to profile revenue.  These macros were developed using MS Excel 2007 SP1 and MS Visual Basic 6.5.  To ensure that the macros work correctly please ensure that your system is compatible."]

{"sheet":"Revenue","index":1,"n_rows":40,"n_cols":10,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["PR3 Distribution Revenue"]
[null,null,2010,2011,2012,2013,2014,2015,null,"Total"]
["Opex",null,null,{"$f":"Opex!E61*1000000","v":220897417.38703573},{"$f":"Opex!F61*1000000","v":217206909.66061276},{"$f":"Opex!G61*1000000","v":213599113.65832239},{"$f":"Opex!H61*1000000","v":210072116.64818105},{"$f":"Opex!I61*1000000","v":210162557.6680561},null,{"$f":"SUM(Opex_2011_to_2015)","v":1071938115.0222081}]
["Further Opex and Capex efficiencies",null,null,-10087663,-10316484,-10558978,-10854026,-11166243,null,{"$f":"SUM(D4:H4)","v":-52983394}]
["Capex",null,null,{"$f":"'RAB Summary'!C6","v":354368201.59283286},{"$f":"'RAB Summary'!D6","v":358601971.25010806},{"$f":"'RAB Summary'!E6","v":475541069.50310147},{"$f":"'RAB Summary'!F6","v":513725086.76179206},{"$f":"'RAB Summary'!G6","v":610700097.5107646},null,{"$f":"SUM(Capex_2011_to_2015)","v":2312936426.6185989}]
["PR2 Adjustments /Clawbacks",null,null,{"$f":"'PR2 Adjustments'!C7","v":68448220.045041814},{"$f":"'PR2 Adjustments'!D7","v":52974999.999999993},{"$f":"'PR2 Adjustments'!E7","v":0},{"$f":"'PR2 Adjustments'!F7","v":0},{"$f":"'PR2 Adjustments'!G7","v":0},null,{"$f":"SUM(D6:H6)","v":121423220.0450418}]
["Incentives",null,null,{"$f":"IF(incent=1,incentamount,0)","v":8000000},{"$f":"IF(incent=1,incentamount,0)","v":8000000},{"$f":"IF(incent=1,incentamount,0)","v":8000000},{"$f":"IF(incent=1,incentamount,0)","v":8000000},{"$f":"IF(incent=1,incentamount,0)","v":8000000},null,{"$f":"SUM(D7:H7)","v":40000000}]
[]
["NPV of Costs",{"$f":"(NPV(RoR,D3:H3)+NPV(RoR,D4:H4)+NPV(RoR,D5:H5)+NPV(RoR,D7:H7))*((1+RoR)^0.5)+D6+NPV(RoR,E6:H6)","v":3014715566.3521318}]
["OAV",null,null,{"$f":"OAV_2011","v":4974523268.1112766},{"$f":"D13","v":5156970169.9159622},{"$f":"E13","v":5337996176.3034029},5620869415.1461983,5921821412.229558]
["Capex",null,null,{"$f":"'RAB Summary'!C6","v":354368201.59283286},{"$f":"'RAB Summary'!D6","v":358601971.25010806},{"$f":"'RAB Summary'!E6","v":475541069.50310147},{"$f":"'RAB Summary'!F6","v":513725086.76179206},{"$f":"'RAB Summary'!G6","v":610700097.5107646}]
["Depreciation",null,null,{"$f":"Dep_2011","v":-171921299.78814697},{"$f":"Dep_2012","v":-177575964.86266708},{"$f":"Dep_2013","v":-192667830.66030598},{"$f":"Dep_2014","v":-212773089.67843246},{"$f":"Dep_2015","v":-239055773.97755527}]
["CAV",null,null,{"$f":"SUM(D10:D12)","v":5156970169.9159622},{"$f":"SUM(E10:E12)","v":5337996176.3034029},5620869415.1461983,5921821412.229558,6293465735.7627668]
["NPV of Return",{"$f":"D10-(H13/((1+RoR)^5))","v":260572235.9247303}]
["NPV of Costs + Return",{"$f":"INT(B9+B14)","v":3275287802}]
[]
["Opex",null,null,{"$f":"D3","v":220897417.38703573},{"$f":"E3","v":217206909.66061276},213599113.65832239,210072116.64818105,210162557.6680561,null,{"$f":"SUM(D17:H17)","v":1071938115.0222081}]
[{"$f":"A4","v":"Further Opex and Capex efficiencies"},null,null,{"$f":"D4","v":-10087663},-10316484,-10558978,-10854026,-11166243,null,{"$f":"SUM(D18:H18)","v":-52983394}]
[{"$f":"A6","v":"PR2 Adjustments /Clawbacks"},null,null,{"$f":"'PR2 Adjustments'!C7","v":68448220.045041814},{"$f":"'PR2 Adjustments'!D7","v":52974999.999999993},{"$f":"'PR2 Adjustments'!E7","v":0},{"$f":"'PR2 Adjustments'!F7","v":0},{"$f":"'PR2 Adjustments'!G7","v":0},null,{"$f":"SUM(D19:H19)","v":121423220.0450418}]
["Depreciation",null,null,{"$f":"-D12","v":171921299.78814697},{"$f":"-E12","v":177575964.86266708},192667830.66030598,212773089.67843246,239055773.97755527,null,{"$f":"SUM(Total_Depreciation)","v":993993958.96710777}]
["Return on Capital + Incentives",null,null,{"$f":"D22-D17-D20-D19-D18","v":231411536.44523335},{"$f":"E22-E17-E20-E19-E18","v":279993362.77153009},358955644.80189085,385274772.00230217,{"$f":"H22-H17-H20-H19-H18","v":404894945.59440768},null,{"$f":"SUM(Total_Return)","v":1660530261.6153641}]
["Annual Revenue",null,null,{"$f":"D26*D29*10000","v":682590810.66545784},{"$f":"E26*E29*10000","v":717434753.29480994},754663611.12051916,797265952.32891572,{"$f":"H26*H29*10000","v":842947034.24001908},null,{"$f":"SUM(Total_Revenue)","v":3794902161.6497211}]
[]
["NPV of Revenue",{"$f":"INT(NPV(RoR,D22:H22)*((1+RoR)^0.5))","v":3275287802}]
[]
["Annual Consumption (GWhr)",null,23080.674179438887,{"$f":"IF(Growth1=1,C26*(1+Growth),'System Data'!B3)","v":23549.038166108097},{"$f":"IF(Growth1=1,D26*(1+Growth),'System Data'!C3)","v":24083.206405671688},{"$f":"IF(Growth1=1,E26*(1+Growth),'System Data'!D3)","v":24649.293029886925},{"$f":"IF(Growth1=1,F26*(1+Growth),'System Data'!E3)","v":25338.064485534647},{"$f":"IF(Growth1=1,G26*(1+Growth),'System Data'!F3)","v":26066.916900181233}]
["Annual Consumption Growth (%)",null,null,{"$f":"D26/C26-1","v":2.0292474259111737E-2},{"$f":"E26/D26-1","v":2.2683229599260946E-2},{"$f":"F26/E26-1","v":2.350545083905109E-2},2.79428482923465E-2,2.8765117993234446E-2]
[]
["AUP (c/kWh)",null,3.1,2.898593164827624,{"$f":"D29*(1+$D34)","v":2.9789835340440849},{"$f":"E29*(1+$D34)","v":3.0616034715701583},{"$f":"F29*(1+$D34)","v":3.1465148128582205},{"$f":"G29*(1+$D34)","v":3.2337811083218608}]
["AUP increase(decrease) (%)",null,null,{"$f":"AUP_2011/AUP_2010-1","v":-6.496994682979873E-2},{"$f":"E29/AUP_2011-1","v":2.7734271298208046E-2},{"$f":"F29/E29-1","v":2.7734271298208046E-2},{"$f":"G29/F29-1","v":2.7734271298208046E-2},2.7734271298208046E-2]
[]
[]
[]
[null,"Profile-Factor",null,2.7734271298208078E-2,null,0,"Linear (1) or ESBN forecast (0)"]
[null,"Po",null,-6.496994682979873E-2,null,1.6E-2,"Consumption (Growth %)"]
[]
[null,"RoR",null,5.9499999999999997E-2,null,1,"Include Smart Metering (1 Yes, 0 No)"]
[]
[null,null,null,null,null,1,"Include Incentives Up front ( 1 Yes, 0 No)"]
[null,null,null,null,null,8000000,"Annual Incentive Amount"]

{"sheet":"Opex","index":2,"n_rows":61,"n_cols":11,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[null,"OPEX"]
[null,"Real Values"]
[null,null,null,null,2011,2012,2013,2014,2015,null,"Total"]
[]
[null,"Capital Driven Opex","[€m]",null,{"$f":"SUM(E6:E6)","v":0},{"$f":"SUM(F6:F6)","v":0},{"$f":"SUM(G6:G6)","v":0},{"$f":"SUM(H6:H6)","v":0},{"$f":"SUM(I6:I6)","v":0},null,{"$f":"SUM(E5:I5)","v":0}]
[null,"Non Repayable Line Diversions ","[€m]",null,0,0,0,0,0,null,{"$f":"SUM(E6:I6)","v":0}]
[null,"Network Operations & Maintenance","[€m]",null,{"$f":"SUM(E8:E10)","v":93.104597322125628},{"$f":"SUM(F8:F10)","v":91.06945721761943},{"$f":"SUM(G8:G10)","v":89.080218664073328},{"$f":"SUM(H8:H10)","v":87.13582057357263},{"$f":"SUM(I8:I10)","v":85.235226852705892},null,445.62532063009689]
[null,"System control","[€m]",null,14.735171767200336,14.366792473020327,14.007622661194819,13.657432094664948,13.315996292298324,null,70.08301528837876]
[null,"Planned maintenance","[€m]",null,41.044067341363274,40.31044048637613,39.590177351111123,38.88303029343448,38.188756329571191,null,198.0164718018562]
[null,"Fault maintenance","[€m]",null,37.325358213562019,36.392224258222967,35.482418651767389,34.595358185473202,33.730474230836371,null,177.52583353986194]
[null,"Asset Management","[€m]",null,{"$f":"E12","v":12.395429029507891},12.208215240634031,12.025681796482015,11.847711688433805,11.674190833086797,null,60.151228588144534]
[null,"Asset Management","[€m]",null,12.395429029507891,12.208215240634031,12.025681796482015,11.847711688433805,11.674190833086797,null,60.151228588144534]
[null,"Metering","[€m]",null,{"$f":"SUM(E14:E17)","v":20.808708639590108},20.452125905071156,20.102003214193122,19.758215883735801,19.420641795291456,null,100.54169543788164]
[null,"Meter reading","[€m]",null,12.518458787893602,12.330681906075197,12.145721677484069,11.963535852321808,11.784082814536982,null,60.742481038311659]
[null,"QH Data","[€m]",null,1.5329642715200338,1.5099698074472332,1.4873202603355247,1.4650104564304918,1.4430352995840343,null,7.4383000953173175]
[null,"Data Aggregation ","[€m]",null,4.4452104925097915,4.3340802301970465,4.2257282244421202,4.1200850188310669,4.01708289336029,null,21.142186859340313]
[null,"Customer meter operation","[€m]",null,2.3120750876666829,2.2773939613516827,2.2432330519314077,2.2095845561524365,2.1764407878101499,null,11.218727444912361]
[null,"Customer Service","[€m]",null,{"$f":"SUM(E19:E21)","v":17.299316671631157},16.866833754840378,16.445162910969369,16.034033838195136,15.633182992240258,null,82.278530167876283]
[null,"Call centre","[€m]",null,6.9021830910036046,6.7296285137285148,6.5613878008853019,6.3973531058631696,6.2374192782165903,null,32.82797178969718]
[null,"Area Operations","[€m]",null,9.5549999999999997,9.3161249999999995,9.0832218749999996,8.8561413281250001,8.6347377949218753,null,45.445225998046872]
[null,"Customer relations / Other Cust Service","[€m]",null,0.84213358062755272,0.82108024111186384,0.80055323508406717,0.78053940420696544,0.76102591910179129,null,4.0053323801322405]
[null,"Provision of information","[€m]",null,{"$f":"SUM(E23:E25)","v":14.798304880354726},14.586355615013405,14.377585588652202,14.17194711268642,13.969393213860123,null,71.903586410566874]
[null,"DUoS Billing","[€m]",null,0.66835385759999999,0.66835385759999999,0.66835385759999999,0.66835385759999999,0.66835385759999999,null,3.3417692880000001]
[null,"MRSO","[€m]",null,1.9424510227547258,1.913314257413405,1.8846145435522039,1.8563453253989208,1.828500145517937,null,9.4252252946371922]
[null,"Market Opening","[€m]",null,12.1875,12.004687499999999,11.824617187499999,11.647247929687499,11.472539210742186,null,59.136591827929678]
[null,"Commercial","[€m]",null,{"$f":"SUM(E27:E29)","v":39.281693960042887},39.646082338548432,41.01377741204454,41.491285927209994,43.182795625806499,null,204.61563526365234]
[null,"External repayable / COS adjustments","[€m]",null,25.157192178016665,25.015759842307393,25.825561148033533,25.799974224838373,26.782666615954199,null,128.58115400915017]
[null,"Supply repayable","[€m]",null,10.711600919853861,11.332094852202058,11.959166121342047,12.533841453313999,13.254691428617573,null,59.791394775329536]
[null,"Other inter ESB","[€m]",null,3.4129008621723655,3.2982276440389806,3.2290501426689611,3.1574702490576212,3.1454375812347211,null,16.24308647917265]
[null,"Other","[€m]",null,{"$f":"SUM(E31:E34)","v":61.851060843826275},{"$f":"SUM(F31:F34)","v":61.3839219274344},{"$f":"SUM(G31:G34)","v":60.928461483952319},{"$f":"SUM(H31:H34)","v":60.48438755155729},{"$f":"SUM(I31:I34)","v":63.589921980871594},null,308.23775378764185]
[null,"Network Rates","[€m]",null,35.385065133994495,35.385065133994495,35.385065133994495,35.385065133994495,38.923571647393949,null,180.46383218337192]
[null,"Insurance","[€m]",null,2.5,2.5,2.5,2.5,2.5,null,12.5]
[null,"CER Levy","[€m]",null,1.9,1.9,1.9,1.9,1.9,null,9.5]
[null,"Other","[€m]",null,{"$f":"SUM(E35:E42)","v":22.065995709831778},{"$f":"SUM(F35:F42)","v":21.598856793439904},{"$f":"SUM(G35:G42)","v":21.143396349957822},{"$f":"SUM(H35:H42)","v":20.699322417562794},{"$f":"SUM(I35:I42)","v":20.266350333477643},null,105.77392160426994]
[null,"Company wide costs","[€m]",null,1.9295579354999999,1.8813189871124998,1.8342860124346871,1.78842886212382,1.7437181405707245,null,9.1773099377417324]
[null,"Corporate Charges & Corporate Affairs","[€m]",null,11.596092504749999,11.306190192131249,11.023535437327967,10.747947051394767,10.479248375109899,null,55.15301356071388]
[null,"Legal","[€m]",null,2.2574390541567779,2.2574390541567779,2.2574390541567779,2.2574390541567779,2.2574390541567779,null,11.28719527078389]
[null,"Pension","[€m]",null,1.654107,1.612754325,1.572435466875,1.533124580203125,1.4947964656980468,null,7.8672178377761721]
[null,"Environmental","[€m]",null,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,1.1000000000000001,null,5.5]
[null,"Revenue","[€m]",null,0.61508218200000009,0.59970512745000004,0.58471249926375002,0.57009468678215625,0.55584231961260233,null,2.9254368151085086]
[null,"Misc","[€m]",null,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,null,0.11499999999999999]
[null,"Health & Safety","[€m]",null,2.8907170334249992,2.8184491075893741,2.7479878798996396,2.6792881829021487,2.6123059783295948,null,13.748748182145755]
[null,"Sustainability & RD&D","[€m]",null,{"$f":"SUM(E44:E45)","v":3.6399999999999997},{"$f":"SUM(F44:F45)","v":3.6399999999999997},3.6399999999999997,3.6399999999999997,3.6399999999999997,null,18.2]
[null,"Sustainability","[€m]",null,2.96,2.96,2.96,2.96,2.96,null,14.8]
[null,"R&D","[€m]",null,0.67999999999999994,0.67999999999999994,0.67999999999999994,0.67999999999999994,0.67999999999999994,null,3.3999999999999995]
[null,"TOTAL OPEX","[€m]",null,{"$f":"E30+E26+E22+E18+E13+E11+E7+E5+E43","v":263.17911134707862},{"$f":"F30+F26+F22+F18+F13+F11+F7+F5+F43","v":259.85299199916119},257.61289107036691,254.56340257539105,256.34535329386262,null,{"$f":"SUM(E46:I46)","v":1291.5537502858606}]
[]
[null,"LESS..."]
[null,"Comercial Expenditures","[€m]",null,{"$f":"-E26","v":-39.281693960042887},{"$f":"-F26","v":-39.646082338548432},{"$f":"-G26","v":-41.01377741204454},{"$f":"-H26","v":-41.491285927209994},{"$f":"-I26","v":-43.182795625806499},null,-204.61563526365234]
[null,"Other Misc. Incomes Reductions","[€m]",null,{"$f":"SUM(E51:E56)","v":-3},{"$f":"SUM(F51:F56)","v":-3},{"$f":"SUM(G51:G56)","v":-3},{"$f":"SUM(H51:H56)","v":-3},{"$f":"SUM(I51:I56)","v":-3},null,{"$f":"SUM(E50:I50)","v":-15}]
[null,"Sale of scrap","[€m]",null,0,0,0,0,0,null,0]
[null,"DOE","[€m]",null,0,0,0,0,0,null,0]
[null,"Tower Co and Fibre Co","[€m]",null,0,0,0,0,0,null,0]
[null,"Supply Chain","[€m]",null,0,0,0,0,0,null,0]
[null,"Misc","[€m]",null,0,0,0,0,0,null,0]
[null,"€15m Various Revenue","[€m]",null,-3,-3,-3,-3,-3,null,-15]
[null,"Non Retained Porperty Disposal","[€m]",null,{"$f":"E58*(1-E59)","v":0},{"$f":"F58*(1-F59)","v":0},{"$f":"G58*(1-G59)","v":0},{"$f":"H58*(1-H59)","v":0},{"$f":"I58*(1-I59)","v":0},null,0]
[null,"(Loss)/Profit on sale of Assets    (Nominal values)","[€m]",null,0,0,0,0,0,null,0]
[null,"% Retained by the Company","[%]",null,0.6,0.6,0.6,0.6,0.6,null,3]
[]
[null,"TOTAL ALLOWED OPEX","[€m]",null,{"$f":"E46+E49+E50+E57","v":220.89741738703572},{"$f":"F46+F49+F50+F57","v":217.20690966061275},{"$f":"G46+G49+G50+G57","v":213.59911365832238},{"$f":"H46+H49+H50+H57","v":210.07211664818107},{"$f":"I46+I49+I50+I57","v":210.16255766805611},null,{"$f":"SUM(E61:I61)","v":1071.938115022208}]

{"sheet":"Capex","index":3,"n_rows":70,"n_cols":11,"rows_kept":70,"cut":false,"hidden":false,"merged":[]}
["Capex"]
[null,null,"Asset Categorisation",null,2011,2012,2013,2014,2015,null,"Totals"]
["LOAD RELATED CAPEX"]
["(G1) New housing Schemes","[€m]",null,null,12.067345529574345,13.331453316680244,14.570234021482577,15.781755776945602,16.96759007389722,null,{"$f":"SUM(E4:I4)","v":72.718378718579999}]
["(G2) Non-scheme Houses","[€m]",null,null,31.269320100000002,31.694564295900005,32.114239398054011,32.52235154173534,32.916118981597947,null,160.51659431728731]
["(G3) Commercial/Industrial Supplies","[€m]",null,null,39.961624342500002,40.758532578225001,41.484884297298748,42.187621531972461,42.877117014316099,null,207.26977976431232]
["Whole Current Metering","[€m]",null,null,2.1652721499999998,2.2993834500000001,2.4331802499999999,2.5668351,2.7004619000000001,null,12.165132850000001]
["New Business","[€m]",null,null,{"$f":"SUM(E4:E7)","v":85.463562122074336},{"$f":"SUM(F4:F7)","v":88.083933640805242},{"$f":"SUM(G4:G7)","v":90.602537966835342},{"$f":"SUM(H4:H7)","v":93.058563950653408},{"$f":"SUM(I4:I7)","v":95.461287969811252},null,{"$f":"SUM(E8:I8)","v":452.66988565017959}]
["Transmission Connection Costs",null,null,null,5.2524450000000007,5.1999205500000008,5.1479213445000003,5.0964421310550003,5.0454777097444499,null,{"$f":"SUM(E9:I9)","v":25.742206735299451}]
["110kV",null,null,null,47.747617447897547,46.46700925895918,45.897853189756077,45.494894077173804,44.940957892065512,null,230.54833186585211]
["38kV",null,null,null,43.440794243334011,42.302966765451977,41.847608509767149,41.525321485014572,41.13315154291724,null,210.24984254648496]
["MVLV  System Improvements",null,null,null,14.477608752744969,14.058557270909397,13.739715201068133,13.499904684891593,13.324790467734648,null,69.10057637734873]
["IFTs associated with 20kV Conversion","[€m]",null,null,3.338452782316554,3.2717150414346352,3.2392424379831541,3.21270549155081,3.1885589320535419,null,16.250674685338694]
["20kV Conversion","[€m]",null,null,16.561807208725167,16.260933515685938,16.126971921818853,16.017836150073855,15.971304019548285,null,80.938852815852101]
["Reinforcements","[€m]",null,null,{"$f":"SUM(E9:E14)","v":130.81872543501825},{"$f":"SUM(F9:F14)","v":127.56110240244114},125.99931260489336,124.84710401975963,123.60424056406367,null,{"$f":"SUM(E15:I15)","v":632.83048502617612}]
["Generation Connections","[€m]",null,null,7.2259392256368118,40.179478719702466,31.800605812250591,16.492602866615748,66.800816337303388,null,162.499442961509]
["Dismantling","[€m]",null,null,11.84089021114081,11.612008446353961,11.465619404408885,11.348632404643814,11.228209891580539,null,57.495360358128011]
["Non-Repayable Line Diversions","[€m]",null,null,9.7547474434403316,10.129691154258362,10.395115119477799,10.60832166977721,10.867159869927098,null,51.755035256880802]
["Total Load Related CAPEX","[€m]",null,null,{"$f":"E8+E15+E16+E17+E18","v":245.10386443731053},{"$f":"F8+F15+F16+F17+F18","v":277.56621436356113},270.26319090786598,256.3552249114498,307.96171463268593,null,{"$f":"SUM(E19:I19)","v":1357.2502092528734}]
[]
["NON-LOAD RELATED CAPEX"]
["Renew Prog - 110kV & 38kV Lines","[€m]",null,null,3.3180994007214166,3.2849184067142025,3.2520692226470604,3.2195485304205897,3.1873530451163838]
["Renew Prog - 110 & 38kV Cables","[€m]",null,null,4.1834973752114228,4.1416624014593086,4.1002457774447159,4.0592433196702684,4.0186508864735657]
["Renew Prog - HV Substation","[€m]",null,null,23.973118372426924,23.733387188702654,23.496053316815626,23.26109278364747,23.028481855810995]
["Renew Prog - MV Overhead Lines","[€m]",null,null,14.074420840540132,13.933676632134731,13.794339865813383,13.65639646715525,13.519832502483698]
["Renew Prog - MV Cables","[€m]",null,null,0.51168000000000002,0.50656319999999999,0.501497568,0.49648259232000003,0.4915177663968]
["Renew Prog - MV Substations","[€m]",null,null,4.9143926684015291,4.8652487417175134,4.8165962543003387,4.7684302917573351,4.720745988839762]
["Renew Prog - Urban LV Renewal","[€m]",null,null,12.847405743363073,12.718931685929443,12.591742369070149,12.465824945379447,12.341166695925653]
["Renew Prog - Rural LV Network","[€m]",null,null,19.104178629788144,18.913136843490264,18.72400547505536,18.536765420304807,18.351397766101758]
["Renew Prog - LV cables and associated items","[€m]",null,null,3.4198173718323135,3.3856191981139903,3.3517630061328503,3.3182453760715216,3.2850629223108063]
["Renew Prog - Cutouts","[€m]",null,null,1.1671527962858725,1.1554812683230138,1.1439264556397837,1.1324871910833858,1.1211623191725519]
["Response capex","[€m]",null,null,4.5426070452874585,4.4971809748345839,4.4522091650862379,4.4076870734353752,4.3636102027010217]
["Continuity Imporvement","[€m]",null,null,20.790117053223661,20.199933688513383,19.62330984428624,19.240533752407732,18.86781689253122]
["System Control",null,null,null,3.02,3.02,3.02,3.02,3.02]
["Total Non-Load Related CAPEX","[€m]",null,null,{"$f":"SUM(E22:E34)","v":115.86648729708195},{"$f":"SUM(F22:F34)","v":114.35574022993308},112.86775832029174,111.58273774365315,110.31679884386421,null,{"$f":"SUM(E35:I35)","v":564.98952243482404}]
[]
["TOTAL NETWORK CAPEX","[€m]","HV/MV/LV Networks",null,{"$f":"E19+E35","v":360.97035173439247},{"$f":"F19+F35","v":391.92195459349421},{"$f":"G19+G35","v":383.1309492281577},{"$f":"H19+H35","v":367.93796265510298},{"$f":"I19+I35","v":418.27851347655013},null,{"$f":"SUM(E37:I37)","v":1922.2397316876975}]
[]
["NON NETWORK CAPEX"]
["New Accommodation","[€m]","Premises",null,0,0,0,49.96217449144747,49.952929921024435]
["Accommodation Refurbishment","[€m]","Premises",null,3.5452500000000002,3.5452500000000002,3.6652499999999999,3.7665000000000002,3.7665000000000002]
["Fixture & Fittings","[€m]","F&F",null,0.35624999999999996,0.28500000000000003,0.28500000000000003,0.28500000000000003,0.21375]
["Office Equipment","[€m]","Office Equip,Telecoms & Smart Metering (10 Year)",null,0.11874999999999999,9.5000000000000001E-2,9.5000000000000001E-2,9.5000000000000001E-2,7.1249999999999994E-2]
["Vehicles","[€m]","Vehicles",null,7.04,7.04,7.04,7.04,7.04]
["Tools","[€m]","Tools",null,3.5809199999999999,3.3986399999999999,3.1281600000000003,2.8224,2.7488999999999999]
["Distribution Assets Management","[€m]","IT (7 year)",null,0,2.5,8.5,3,2.5]
["Distribution Control / Operation","[€m]","Scada Tel (15 years)",null,6,5.5,0,0,0]
["IT Infrastructure","[€m]","IT (5 year)",null,0.9,2,1.7,0.7,0.7]
["Enterprise Applicactions","[€m]","IT (5 year)",null,4.5,3.31,2.6999999999999997,12.2,12.9]
["Environment","[€m]","IT (5 year)",null,1.3719999999999999,1.3719999999999999,1.3719999999999999,1.3719999999999999,1.3719999999999999]
["Telecomms & System Control","[€m]","Office Equip,Telecoms & Smart Metering (10 Year)",null,6.3488000000000007,6.3488000000000007,6.3568000000000007,6.3488000000000007,6.3488000000000007,null,{"$f":"SUM(E41:I51)","v":179.28977000000012}]
["TOTAL NON-NETWORK CAPEX","[€m]",null,null,{"$f":"SUM(E40:E51)","v":33.761969999999998},{"$f":"SUM(F40:F51)","v":35.394689999999997},{"$f":"SUM(G40:G51)","v":34.842210000000001},{"$f":"SUM(H40:H51)","v":87.59187449144747},{"$f":"SUM(I40:I51)","v":87.614129921024428},null,{"$f":"SUM(E52:I52)","v":279.2048744124719}]
[]
["OTHER"]
["Smart Metering","[€m]",null,null,9.5936001451143298,15.506772196719,134.66978507061199,121.217134457184,219.338914435399]
[{"$f":"A55","v":"Smart Metering"},"[€m]","Office Equip,Telecoms & Smart Metering (10 Year)",null,{"$f":"IF(SMin=1,E55,0)","v":9.5936001451143298},{"$f":"IF(SMin=1,F55,0)","v":15.506772196719},{"$f":"IF(SMin=1,G55,0)","v":134.66978507061199},{"$f":"IF(SMin=1,H55,0)","v":121.217134457184},{"$f":"IF(SMin=1,I55,0)","v":219.338914435399}]
["Electric Vehicles Infrastructure","[€m]","Vehicles",null,0,0,0,0,0]
["Total Other","[€m]",null,null,{"$f":"E56+E57","v":9.5936001451143298},{"$f":"F56+F57","v":15.506772196719},134.66978507061199,121.217134457184,219.338914435399,null,{"$f":"SUM(E58:I58)","v":500.32620630502834}]
[]
["TOTAL GROSS CAPEX","[€m]",null,null,{"$f":"E37+E52+E58","v":404.32592187950684},{"$f":"F37+F52+F58","v":442.82341679021317},{"$f":"G37+G52+G58","v":552.64294429876975},{"$f":"H37+H52+H58","v":576.74697160373444},{"$f":"I37+I52+I58","v":725.23155783297352},null,{"$f":"SUM(E60:I60)","v":2701.7708124051978}]
[]
["CONTRIBUTIONS"]
["Customer Contributions as % of New Demand Connections","[%]",null,null,0.5,0.5,0.5,0.5,0.5]
["Customer Contributions as % of Generation Connections","[%]",null,null,1,1,1,1,1]
["Customer Contributions","[€m]","Customer Contributions",null,{"$f":"-SUM(E4:E7)*E63-(E16*E64)","v":-49.957720286673982},{"$f":"-SUM(F4:F7)*F63-(F16*F64)","v":-84.221445540105094},-77.101874795668266,-63.021884841942452,-114.53146032220901]
["Capital Grants","[€m]","Grants",null,0,0,0,0,0]
["IDC","[€m]","Other",null,0,0,0,0,0]
["Total Contributions","[€m]",null,null,{"$f":"E66+E65+E67","v":-49.957720286673982},{"$f":"F66+F65+F67","v":-84.221445540105094},-77.101874795668266,-63.021884841942452,-114.53146032220901,null,{"$f":"SUM(E68:I68)","v":-388.83438578659877}]
[]
["TOTAL NET CAPEX","[€m]",null,null,{"$f":"E60+E68","v":354.36820159283286},{"$f":"F60+F68","v":358.60197125010808},{"$f":"G60+G68","v":475.54106950310148},{"$f":"H60+H68","v":513.725086761792},{"$f":"I60+I68","v":610.70009751076452},null,{"$f":"SUM(E70:I70)","v":2312.9364266185989}]

{"sheet":"Cashflow (Nominal)","index":4,"n_rows":111,"n_cols":13,"rows_kept":111,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CASH FLOW (Nominal)"]
[]
[null,"Annual Inflation",null,-1.4999999999999999E-2,5.0000000000000001E-3,0.02,0.02,0.02,0.02]
[null,"Inflation Index",null,{"$f":"1+D4","v":0.98499999999999999},{"$f":"D5*(1+E4)","v":0.98992499999999983},{"$f":"E5*(1+F4)","v":1.0097234999999998},1.0299179699999998,1.0505163293999999,1.0715266559879999]
[]
[null,null,null,2010,2011,2012,2013,2014,2015,null,"TOTAL"]
[null,"Operating Activities:"]
[null,"Operating profit","[€m]",null,{"$f":"(Revenue!D21+Revenue!D19)*E5/1000000","v":296.83866944363558},{"$f":"(Revenue!E21+Revenue!E19)*F5/1000000","v":336.205980646939},{"$f":"(Revenue!F21+Revenue!F19)*G5/1000000","v":369.69486901440439},{"$f":"(Revenue!G21+Revenue!G19)*H5/1000000","v":404.73743929428036},{"$f":"(Revenue!H21+Revenue!H19)*I5/1000000","v":433.85572707921881},null,{"$f":"SUM(E9:I9)","v":1841.3326854784782}]
[null,"Depreciation","[€m]",null,{"$f":"-Dep_2011*E5/1000000","v":170.18919269278135},{"$f":"-Dep_2012*F5/1000000","v":179.30262475700917},{"$f":"-Dep_2013*G5/1000000","v":198.43206103796606},{"$f":"-Dep_2014*H5/1000000","v":223.52160516408389},{"$f":"-Dep_2015*I5/1000000","v":256.15463408479292},null,{"$f":"SUM(E10:I10)","v":1027.6001177366334}]
[null,"Other fixed asset and revaluation adjustment","[€m]",null,0,0,0,0,0,null,{"$f":"SUM(E11:I11)","v":0},null,"Source: ESBN submission Table 3.1.3"]
[null,"(Profit)/Loss on sale of assets","[€m]",null,0,0,0,0,0,null,0,null,"Source: ESBN submission Table 3.1.3"]
[null,"(Increase)/Decrease in stocks","[€m]",null,0,0,0,0,0,null,0,null,"Source: ESBN submission Table 3.1.3"]
[null,"(Increase)/Decrease in Debtors","[€m]",null,3.5843348586904469,-4.384379423707025,-4.8274607819926754,-5.1343555640935952,-5.4612601703417898,null,-16.223121081444638,null,"Source: ESBN submission Table 3.1.3"]
[null,"Increase/(Decrease) in Creditors","[€m]",null,-8.669871275086189,5.2867693734297649,9.5931969979341805,2.4410210612643422,11.612703028501709,null,20.263819186043808,null,"Source: ESBN submission Table 3.1.3"]
[null,"(Increase)/Decrease in provisions","[€m]",null,-4,-4,-4,-4,-4,null,-20,null,"Source: ESBN submission Table 3.1.3"]
[null,"Net cash inflow / (outflow) from Operating Activities","[€m]",null,{"$f":"SUM(E9:E16)","v":457.94232572002124},{"$f":"SUM(F9:F16)","v":512.41099535367096},{"$f":"SUM(G9:G16)","v":568.89266626831193},{"$f":"SUM(H9:H16)","v":621.56570995553511},{"$f":"SUM(I9:I16)","v":692.16180402217174},null,{"$f":"SUM(K9:K16)","v":2852.9735013197105}]
[]
[null,"Taxation",0.125]
[null,"Taxation Payments","[€m]",null,{"$f":"-$C$19*(E9+E23)","v":-21.562200074751296},{"$f":"-$C$19*(F9+F23)","v":-25.930134030164428},{"$f":"-$C$19*(G9+G23)","v":-29.729168903402929},{"$f":"-$C$19*(H9+H23)","v":-33.156064190462601},{"$f":"-$C$19*(I9+I23)","v":-35.740526027735591},null,{"$f":"-$C$19*(K9+K23)","v":-146.11809322651686}]
[]
[null,"Returns on Investments (ROI) & Servicing of Finance:"]
[null,"Debt Interest Payment","[€m]",null,{"$f":"-E72","v":-124.3410688456252},{"$f":"-F72","v":-128.76490840562357},-131.86151778718096,-139.48892577057956,-147.93151885733408,null,{"$f":"SUM(E23:I23)","v":-672.3879396663433}]
[]
[null,"Dividend"]
[null,"% of Profit after tax and interest",0.3]
[null,"Total Dividend ","[€m]",null,{"$f":"-$C$26*(E9+E20+E23)","v":-45.280620156977726},{"$f":"-$C$26*(F9+F20+F23)","v":-54.453281463345299},{"$f":"-$C$26*(G9+G20+G23)","v":-62.431254697146151},{"$f":"-$C$26*(H9+H20+H23)","v":-69.627734799971464},{"$f":"-$C$26*(I9+I20+I23)","v":-75.05510465824473},null,{"$f":"SUM(E27:I27)","v":-306.84799577568538}]
[]
[null,"Capital Expenditure and Financial Investments:"]
[null,"Purchase of fixed assets","[€m]",null,{"$f":"-Capex!E60*E5","v":-400.25233821657076},{"$f":"-Capex!F60*F5","v":-447.12921028337269},{"$f":"-Capex!G60*G5","v":-569.17689932701194},{"$f":"-Capex!H60*H5","v":-605.88211160172114},{"$f":"-Capex!I60*I5","v":-777.10494598173386},null,{"$f":"SUM(E30:I30)","v":-2799.5455054104104}]
[null,"Receipts from Sale of Fixed Assets","[€m]",null,0,0,0,0,0,null,{"$f":"SUM(E31:I31)","v":0},null,"Source: ESBN submission Table 3.1.3"]
[null,"Receipt of Consumers' Contributions","[€m]",null,{"$f":"-Capex!E68*E5","v":49.454396254785735},{"$f":"-Capex!F68*F5","v":85.040372765814283},{"$f":"-Capex!G68*G5","v":79.408606372748807},{"$f":"-Capex!H68*H5","v":66.205519136026879},{"$f":"-Capex!I68*I5","v":122.72351268447892},null,{"$f":"SUM(E32:I32)","v":402.83240721385459}]
[null,"Net cash inflow / (outflow) from Capital Expenditure","[€m]",null,{"$f":"SUM(E30:E32)","v":-350.797941961785},-362.08883751755843,-489.76829295426313,-539.67659246569428,-654.38143329725494,null,-2396.7130981965556]
[]
[null,"Financing:"]
[null,"New Loans in year","[€m]",null,84.03950531911795,58.826166063020764,144.89756807368127,160.38360727117282,220.94677881839755,null,{"$f":"SUM(E36:I36)","v":669.0936255453903}]
[null,"Repayment of Debt","[€m]",null,0,0,0,0,0,null,{"$f":"SUM(E37:I37)","v":0}]
[null,"New Equity","[€m]",null,0,0,0,0,0,null,{"$f":"SUM(E38:I38)","v":0}]
[null,"Total","[€m]",null,{"$f":"SUM(E36:E38)","v":84.03950531911795},{"$f":"SUM(F36:F38)","v":58.826166063020764},144.89756807368127,160.38360727117282,220.94677881839755,null,{"$f":"SUM(K36:K38)","v":669.0936255453903}]
[]
[null,"Increase / (Decrease) in Cash and Cash Equivalents","[€m]",null,{"$f":"E17+E20+E23+E27+E33+E39","v":0},{"$f":"F17+F20+F23+F27+F33+F39","v":0},0,0,0,null,{"$f":"+K39+K33+K27+K23+K20+K17","v":0}]
[]
[null,"Cash Balance","[€m]",{"$f":"$C45*-E33","v":0},{"$f":"$C45*-F33","v":0},0,0,0,{"$f":"H43","v":0}]
[]
[null,"Cash balance at start of period as a %age of capex programme",0,null,null,null,null,null,"Cash Inflow/(Outflow) from Business excl. Loan Finance",null,{"$f":"K17+K20+K23","v":2034.4674684268502}]
[null,null,null,null,null,null,null,null,"Net Capital Expenditure",null,{"$f":"K33","v":-2396.7130981965556}]
[null,null,null,null,null,null,null,null,"Cash Inflow/(Outflow) before Dividends and Loan Finance",null,{"$f":"K45+K46","v":-362.24562976970537}]
[]
[]
[]
[null,"RAV (Nominal)"]
[]
[null,"OAV",null,null,{"$f":"Nom_OAV_2011/1000000","v":4294.7315848861954},{"$f":"E56","v":4498.0519136674257},{"$f":"F56","v":4706.6435116827961},5027.3364402614316,5376.7626871564044]
[null,"Capex",null,null,{"$f":"'RAB Summary (Nominal)'!C6/1000000","v":350.797941961785},{"$f":"'RAB Summary (Nominal)'!D6/1000000","v":362.08883751755837},{"$f":"'RAB Summary (Nominal)'!E6/1000000","v":489.76829295426302},{"$f":"'RAB Summary (Nominal)'!F6/1000000","v":539.67659246569428},{"$f":"'RAB Summary (Nominal)'!G6/1000000","v":654.38143329725506}]
[null,"Depreciation",null,null,{"$f":"Nom_Dep_2011/1000000","v":-147.47761318055487},{"$f":"Nom_Dep_2012/1000000","v":-153.49723950218774},{"$f":"Nom_Dep_2013/1000000","v":-169.07536437562752},{"$f":"Nom_Dep_2014/1000000","v":-190.25034557072067},{"$f":"Nom_Dep_2015/1000000","v":-218.39835381202889}]
[null,"CAV",null,null,{"$f":"E53+E54+E55","v":4498.0519136674257},{"$f":"F53+F54+F55","v":4706.6435116827961},5027.3364402614316,5376.7626871564044,5812.7457666416303]
[]
[null,"Gearing","[%]",0.55000000000000004]
[]
[null,"Opening debt",null,null,{"$f":"E53*D58","v":2362.1023716874079},{"$f":"E62","v":2446.1418770065256},{"$f":"F62","v":2504.9680430695462},2649.8656111432274,2810.2492184144003]
[null,"Net financing",null,null,{"$f":"E39","v":84.03950531911795},{"$f":"F39","v":58.826166063020764},144.89756807368127,160.38360727117282,220.94677881839755]
[null,"Closing debt",null,null,{"$f":"E60+E61","v":2446.1418770065256},{"$f":"F60+F61","v":2504.9680430695462},2649.8656111432274,2810.2492184144003,3031.1959972327977]
[]
[null,"Opening equity",null,null,{"$f":"E53-E60","v":1932.6292131987875},{"$f":"E66","v":2051.9100366608996},{"$f":"F66","v":2201.6754686132494},2377.4708291182037,2566.5134687420045]
[null,"Retained earnings",null,null,{"$f":"E17+E20+E23+E27-E10+(E10+E55)","v":119.28082346211218},{"$f":"F17+F20+F23+F27-F10+(F10+F55)","v":149.76543195234993},175.79536050495435,189.0426396238008,215.03630066682851]
[null,"Closing equity",null,null,{"$f":"E64+E65","v":2051.9100366608996},{"$f":"F64+F65","v":2201.6754686132494},2377.4708291182037,2566.5134687420045,2781.5497694088331]
[]
[null,"Long Term Inflation + Inflation Risk Premium","[%]",0.02]
[]
[null,"Real Interest Rate","[%]",3.2000000000000001E-2,null,null,null,"Nominal Interest Rate",{"$f":"(1+D68)*(1+D70)-1","v":5.264000000000002E-2}]
[]
[null,"Interest",null,null,{"$f":"E60*$I$70","v":124.3410688456252},{"$f":"F60*$I$70","v":128.76490840562357},131.86151778718096,139.48892577057956,147.93151885733408]
[]
[]
[null,"Ratios",null,null,null,null,null,null,null,null,"Avg"]
[]
[null,"EBIT","[€m]",null,{"$f":"E9","v":296.83866944363558},{"$f":"F9","v":336.205980646939},{"$f":"G9","v":369.69486901440439},{"$f":"H9","v":404.73743929428036},{"$f":"I9","v":433.85572707921881}]
[null,"Interest","[€m]",null,{"$f":"E72","v":124.3410688456252},{"$f":"F72","v":128.76490840562357},131.86151778718096,139.48892577057956,147.93151885733408]
[null,"EBIT Interest Cover","times",null,{"$f":"E77/E78","v":2.3872938539089894},{"$f":"F77/F78","v":2.6110062501489404},2.8036600459208776,2.9015739927624131,2.9328146593129452,null,{"$f":"AVERAGE(E79:I79)","v":2.7272697604108331}]
[]
[null,"EBITDA","[€m]",null,{"$f":"E9+E10","v":467.02786213641696},{"$f":"F9+F10","v":515.5086054039482},{"$f":"G9+G10","v":568.12693005237043},{"$f":"H9+H10","v":628.25904445836431},{"$f":"I9+I10","v":690.01036116401178}]
[null,"Interest","[€m]",null,{"$f":"E72","v":124.3410688456252},{"$f":"F72","v":128.76490840562357},131.86151778718096,139.48892577057956,147.93151885733408]
[null,"EBITDA Interest Cover","times",null,{"$f":"E81/E82","v":3.7560225794443842},{"$f":"F81/F82","v":4.0034867557241576},4.3085119873206965,4.5040066154905771,4.6643904320989318,null,4.2472836740157494]
[]
[null,"Net Debt (Closing)","[€m]",null,{"$f":"E62","v":2446.1418770065256},{"$f":"F62","v":2504.9680430695462},2649.8656111432274,2810.2492184144003,3031.1959972327977]
[null,"RAV (Closing)","[€m]",null,{"$f":"E56","v":4498.0519136674257},{"$f":"F56","v":4706.6435116827961},5027.3364402614316,5376.7626871564044,5812.7457666416303]
[null,"Net Debt/RAV","%",null,{"$f":"E85/E86","v":0.54382250893411699},{"$f":"F85/F86","v":0.53221962463308148},0.52709136192313977,0.52266565997552894,0.52147403635444056,null,{"$f":"AVERAGE(E87:I87)","v":0.52945463836406148}]
[]
[null,"EBITDA","[€m]",null,{"$f":"E81","v":467.02786213641696},{"$f":"F81","v":515.5086054039482},568.12693005237043,628.25904445836431,690.01036116401178]
[null,"Net Debt (Closing)","[€m]",null,{"$f":"E85","v":2446.1418770065256},{"$f":"F85","v":2504.9680430695462},2649.8656111432274,2810.2492184144003,3031.1959972327977]
[null,"EBITDA/Net Debt","%",null,{"$f":"E89/E90","v":0.19092427406865864},{"$f":"F89/F90","v":0.20579448381794624},0.21439839351221449,0.22355990363475337,0.22763633951546769,null,0.21246267890980808]
[]
[null,"Operating Cashflows","[€m]",null,{"$f":"E17","v":457.94232572002124},{"$f":"F17","v":512.41099535367096},{"$f":"G17","v":568.89266626831193},{"$f":"H17","v":621.56570995553511},{"$f":"I17","v":692.16180402217174}]
[null,"Capex","[€m]",null,{"$f":"-E30","v":400.25233821657076},{"$f":"-F30","v":447.12921028337269},{"$f":"-G30","v":569.17689932701194},{"$f":"-H30","v":605.88211160172114},{"$f":"-I30","v":777.10494598173386}]
[null,"Operating Cashflows/Capex","%",null,{"$f":"E93/E94","v":1.1441340424405848},{"$f":"F93/F94","v":1.1460020583958836},0.99950062439456677,1.0258855609919766,0.89069283061600957,null,1.0412430233678041]
[]
[null,"FFO","[€m]",null,{"$f":"E9+E10+E20+E23","v":321.12459321604047},{"$f":"F9+F10+F20+F23","v":360.81356296816023},{"$f":"G9+G10+G20+G23","v":406.53624336178649},{"$f":"H9+H10+H20+H23","v":455.61405449732212},{"$f":"I9+I10+I20+I23","v":506.33831627894216}]
[null,"Interest","[€m]",null,{"$f":"E72","v":124.3410688456252},{"$f":"F72","v":128.76490840562357},131.86151778718096,139.48892577057956,147.93151885733408]
[null,"FFO Interest Cover","times",null,{"$f":"(E97+E98)/E98","v":3.582610847705761},{"$f":"(F97+F98)/F98","v":3.8021109744555401},4.0830544815805867,4.2663098663952752,4.4227885996848135,null,{"$f":"AVERAGE(E99:I99)","v":4.0313749539643959}]
[]
[null,"FFO","[€m]",null,{"$f":"E9+E10+E20+E23","v":321.12459321604047},{"$f":"F9+F10+F20+F23","v":360.81356296816023},{"$f":"G9+G10+G20+G23","v":406.53624336178649},{"$f":"H9+H10+H20+H23","v":455.61405449732212},{"$f":"I9+I10+I20+I23","v":506.33831627894216}]
[null,"Net Debt (Closing)","[€m]",null,{"$f":"E85","v":2446.1418770065256},{"$f":"F85","v":2504.9680430695462},2649.8656111432274,2810.2492184144003,3031.1959972327977]
[null,"FFO/Net Debt","%",null,{"$f":"E101/E102","v":0.13127799177740981},{"$f":"F101/F102","v":0.14403918803132726},0.15341768339202499,0.1621258540032221,0.16704242046412779,null,{"$f":"AVERAGE(E103:I103)","v":0.15158062753362239}]
[]
[null,"Retained Cash Flow","[€m]",null,{"$f":"E9+E10+E20+E23+E27","v":275.84397305906276},{"$f":"F9+F10+F20+F23+F27","v":306.36028150481491},{"$f":"G9+G10+G20+G23+G27","v":344.10498866464036},{"$f":"H9+H10+H20+H23+H27","v":385.98631969735067},{"$f":"I9+I10+I20+I23+I27","v":431.28321162069744}]
[null,"Net Debt (Closing)","[€m]",null,{"$f":"E85","v":2446.1418770065256},{"$f":"F85","v":2504.9680430695462},2649.8656111432274,2810.2492184144003,3031.1959972327977]
[null,"Retained Cash Flow / Net Debt","%",null,{"$f":"E105/E106","v":0.1127669558548369},{"$f":"F105/F106","v":0.12230107380108775},0.1298575245543051,0.13734949810434677,0.14228153244277811,null,{"$f":"AVERAGE(E107:I107)","v":0.1289113169514709}]
[]
[null,"Retained Cash Flow","[€m]",null,{"$f":"E9+E10+E20+E23+E27","v":275.84397305906276},{"$f":"F9+F10+F20+F23+F27","v":306.36028150481491},{"$f":"G9+G10+G20+G23+G27","v":344.10498866464036},{"$f":"H9+H10+H20+H23+H27","v":385.98631969735067},{"$f":"I9+I10+I20+I23+I27","v":431.28321162069744}]
[null,"Capex","[€m]",null,{"$f":"-E30","v":400.25233821657076},{"$f":"-F30","v":447.12921028337269},{"$f":"-G30","v":569.17689932701194},{"$f":"-H30","v":605.88211160172114},{"$f":"-I30","v":777.10494598173386}]
[null,"Retained Cash Flow / Capex","times",null,{"$f":"E109/E110","v":0.68917516956467495},{"$f":"F109/F110","v":0.68517170083935242},0.60456597776808241,0.6370650532608565,0.55498708874622826,null,0.63419299803583884]

{"sheet":"RAB Summary","index":5,"n_rows":8,"n_cols":7,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
["Distribution RAB 2011 to 2015"]
[null,"(€ 2009 prices)"]
[null,null,2011,2012,2013,2014,2015]
[null,"OAV",4974523268.1112766,{"$f":"C8","v":5156970169.9159622},{"$f":"D8","v":5337996176.3034029},5620869415.1461983,5921821412.229558]
[null,"Capex",{"$f":"'2011 to 2015 Distribution RAB'!Q76","v":354368201.59283286},{"$f":"'2011 to 2015 Distribution RAB'!Q77","v":358601971.25010806},{"$f":"'2011 to 2015 Distribution RAB'!Q78","v":475541069.50310147},{"$f":"'2011 to 2015 Distribution RAB'!Q79","v":513725086.76179206},{"$f":"'2011 to 2015 Distribution RAB'!Q80","v":610700097.5107646}]
[null,"Depreciation",-171921299.78814697,-177575964.86266708,-192667830.66030598,-212773089.67843246,-239055773.97755527]
[null,"CAV",{"$f":"SUM(C5:C7)","v":5156970169.9159622},{"$f":"SUM(D5:D7)","v":5337996176.3034029},5620869415.1461983,5921821412.229558,6293465735.7627668]

{"sheet":"2011 to 2015 Distribution RAB","index":6,"n_rows":82,"n_cols":86,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[null,"Historic Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexed Gross Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexed Net Book Value (CAV 2000 using ESB asset lifes)",null,null,null,null,null,null,null,null,null,null,null,"Opening Asset Base",2001,null,null,null,null,"Indexed Net Book Value (CAV 2005 applying FRS 15 and CER PR1 asset lifes)",null,null,null,null,null,null,null,null,null,null,"Opening Asset Base",2006,null,null,null,null,"Indexed Net Book Value",null,null,null,null,null,null,null,null,null,"Opening Asset Base",2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",30,25,5,7,10,5,15,7,50,5,15,25,25,40,null,null,"Asset Life",40,40,5,7,10,5,15,7,50,5,15,40,40,40,null,null,"Asset Life",45,45,5,7,10,5,15,7,50,5,15,45,45,45]
["Capitalised Year",null,"110kV Networks","HV/MV/LV Networks","IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,"Indexation",null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},{"$f":"E4","v":"IT (5 year)"},{"$f":"F4","v":"IT (7 year)"},{"$f":"G4","v":"Office Equip,Telecoms & Smart Metering (10 Year)"},"F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},"IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},"IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},"IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total"]
[null,null,null,"€","€","€","€","€","€","€","€","€","€","€","€",null,"€",null,null,null,null,"€","€",null,"€","€","€","€","€","€","€","€","€",null,"€",null,null,"€","€","€",null,"€","€","€","€","€","€","€","€","€","€","€",null,null,"€","€","€",null,"€","€","€","€","€","€","€","€","€","€","€",null,null,"€","€","€",null,"€","€","€","€","€","€","€","€","€","€","€"]
[]
[1950,null,0,1040673.3,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,{"$f":"SUM(C7:P7)","v":-92615.480174999917},null,{"$f":"Inflation!O7","v":29.199162479061979},null,{"$f":"+C7*$S7","v":0},{"$f":"+D7*$S7","v":30386788.774321612},0,0,0,0,0,0,0,0,0,0,-33091083.22802778,0,{"$f":"SUM(U7:AG7)","v":-2704294.4537061676},null,null,{"$f":"IF(AND(($AX$1-$A7)<AL$3,$A7<$AX$1),((AL$3-($AX$1-$A7))/AL$3*U7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AM$3,$A7<$AX$1),((AM$3-($AX$1-$A7))/AM$3*V7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AN$3,$A7<$AX$1),((AN$3-($AX$1-$A7))/AN$3*W7),0)","v":0},0,{"$f":"IF(AND(($AX$1-$A7)<AP$3,$A7<$AX$1),((AP$3-($AX$1-$A7))/AP$3*Y7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AQ$3,$A7<$AX$1),((AQ$3-($AX$1-$A7))/AQ$3*Z7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AR$3,$A7<$AX$1),((AR$3-($AX$1-$A7))/AR$3*AA7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AS$3,$A7<$AX$1),((AS$3-($AX$1-$A7))/AS$3*AB7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AT$3,$A7<$AX$1),((AT$3-($AX$1-$A7))/AT$3*AC7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AU$3,$A7<$AX$1),((AU$3-($AX$1-$A7))/AU$3*AD7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AV$3,$A7<$AX$1),((AV$3-($AX$1-$A7))/AV$3*AE7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AW$3,$A7<$AX$1),((AW$3-($AX$1-$A7))/AW$3*AF7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AX$3,$A7<$AX$1),((AX$3-($AX$1-$A7))/AX$3*AG7),0)","v":0},{"$f":"IF(AND(($AX$1-$A7)<AY$3,$A7<$AX$1),((AY$3-($AX$1-$A7))/AY$3*AH7),0)","v":0},{"$f":"SUM(AL7:AY7)","v":0},null,null,{"$f":"IF(AND(($BO$1-$A7)<BC$3,$A7<$BO$1),((BC$3-($BO$1-$A7))/(BC$3-(2001-$A7))*AL7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BD$3,$A7<$BO$1),((BD$3-($BO$1-$A7))/(BD$3-(2001-$A7))*AM7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BE$3,$A7<$BO$1),((BE$3-($BO$1-$A7))/(BE$3-(2001-$A7))*AN7),0)","v":0},0,{"$f":"IF(AND(($BO$1-$A7)<BG$3,$A7<$BO$1),((BG$3-($BO$1-$A7))/(BG$3-(2001-$A7))*AP7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BH$3,$A7<$BO$1),((BH$3-($BO$1-$A7))/(BH$3-(2001-$A7))*AQ7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BI$3,$A7<$BO$1),((BI$3-($BO$1-$A7))/(BI$3-(2001-$A7))*AR7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BJ$3,$A7<$BO$1),((BJ$3-($BO$1-$A7))/(BJ$3-(2001-$A7))*AS7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BK$3,$A7<$BO$1),((BK$3-($BO$1-$A7))/(BK$3-(2001-$A7))*AT7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BL$3,$A7<$BO$1),((BL$3-($BO$1-$A7))/(BL$3-(2001-$A7))*AU7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BM$3,$A7<$BO$1),((BM$3-($BO$1-$A7))/(BM$3-(2001-$A7))*AV7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BN$3,$A7<$BO$1),((BN$3-($BO$1-$A7))/(BN$3-(2001-$A7))*AW7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BO$3,$A7<$BO$1),((BO$3-($BO$1-$A7))/(BO$3-(2001-$A7))*AX7),0)","v":0},{"$f":"IF(AND(($BO$1-$A7)<BP$3,$A7<$BO$1),((BP$3-($BO$1-$A7))/(BP$3-(2001-$A7))*AY7),0)","v":0},{"$f":"SUM(BC7:BP7)","v":0},null,null,{"$f":"IF(AND(($CE$1-$A7)<BT$3,$A7<$CE$1),((BT$3-($CE$1-$A7))/(BT$3-(2006-$A7))*BC7),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT7:CG7)","v":0}]
[1951,null,98142.91,1262213.4500000002,0,0,0,0,0,0,15366.37,0,0,0,-1133288.780175,0,242433.94982500025,null,{"$f":"Inflation!O8","v":28.765511551155118},null,{"$f":"+C8*$S8","v":2823131.0112689771},{"$f":"+D8*$S8","v":36308215.575998358},{"$f":"+E8*$S8","v":0},{"$f":"+F8*$S8","v":0},{"$f":"+G8*$S8","v":0},{"$f":"+H8*$S8","v":0},{"$f":"+I8*$S8","v":0},{"$f":"+J8*$S8","v":0},{"$f":"+K8*$S8","v":442021.49373432348},{"$f":"+L8*$S8","v":0},{"$f":"+M8*$S8","v":0},{"$f":"+N8*$S8","v":0},{"$f":"+O8*$S8","v":-32599631.496918455},{"$f":"+P8*$S8","v":0},{"$f":"SUM(U8:AG8)","v":6973736.584083207},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL8:AY8)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(($CE$1-$A8)<BT$3,$A8<$CE$1),((BT$3-($CE$1-$A8))/(BT$3-(2006-$A8))*BC8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<BU$3,$A8<$CE$1),((BU$3-($CE$1-$A8))/(BU$3-(2006-$A8))*BD8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<BV$3,$A8<$CE$1),((BV$3-($CE$1-$A8))/(BV$3-(2006-$A8))*BE8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<BW$3,$A8<$CE$1),((BW$3-($CE$1-$A8))/(BW$3-(2006-$A8))*BF8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<BX$3,$A8<$CE$1),((BX$3-($CE$1-$A8))/(BX$3-(2006-$A8))*BG8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<BY$3,$A8<$CE$1),((BY$3-($CE$1-$A8))/(BY$3-(2006-$A8))*BH8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<BZ$3,$A8<$CE$1),((BZ$3-($CE$1-$A8))/(BZ$3-(2006-$A8))*BI8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CA$3,$A8<$CE$1),((CA$3-($CE$1-$A8))/(CA$3-(2006-$A8))*BJ8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CB$3,$A8<$CE$1),((CB$3-($CE$1-$A8))/(CB$3-(2006-$A8))*BK8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CC$3,$A8<$CE$1),((CC$3-($CE$1-$A8))/(CC$3-(2006-$A8))*BL8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CD$3,$A8<$CE$1),((CD$3-($CE$1-$A8))/(CD$3-(2006-$A8))*BM8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CE$3,$A8<$CE$1),((CE$3-($CE$1-$A8))/(CE$3-(2006-$A8))*BN8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CF$3,$A8<$CE$1),((CF$3-($CE$1-$A8))/(CF$3-(2006-$A8))*BO8),0)","v":0},{"$f":"IF(AND(($CE$1-$A8)<CG$3,$A8<$CE$1),((CG$3-($CE$1-$A8))/(CG$3-(2006-$A8))*BP8),0)","v":0},{"$f":"SUM(BT8:CG8)","v":0}]
[1952,null,635771.83000000007,2314774.0299999998,0,0,0,0,0,0,41555.99,0,0,0,-1133288.780175,0,1858813.0698250001,null,{"$f":"Inflation!O9","v":26.654281345565753},null,16946041.228405204,{"$f":"+D9*$S9","v":61698638.247029059},{"$f":"+E9*$S9","v":0},0,0,0,0,0,1107645.0490535169,0,0,0,-30206997.99255747,0,49545326.531930313,null,null,0,0,0,0,0,0,0,0,22152.900981070339,0,0,0,0,0,22152.900981070339,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1953,null,88938.790000000008,3258531.48,0,0,0,0,0,0,495.89,0,0,0,-1133288.780175,0,2214677.3798250002,null,{"$f":"Inflation!O10","v":24.517440225035166},null,2180551.4675119556,79890850.782295376,0,0,0,0,0,0,12157.953433192688,0,0,0,-27785339.925643582,0,54298220.277596936,null,null,0,0,0,0,0,0,0,0,486.31813732770752,0,0,0,0,0,486.31813732770752,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1954,null,133577.72,2327058.17,0,0,0,0,0,0,40225.300000000003,0,0,0,-1133288.780175,0,1367572.409825,null,{"$f":"Inflation!O11","v":23.284445334936226},null,3110283.1193054174,54184258.750581726,0,0,0,0,0,0,936623.7989314103,0,0,0,-26388000.650681343,0,31843165.018137213,null,null,0,0,0,0,0,0,0,0,56197.427935884618,0,0,0,0,0,56197.427935884618,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,null,61203.929999999993,3488740.09,0,0,0,0,0,0,380807.15,0,0,0,-1133288.780175,0,2797462.389825,null,{"$f":"Inflation!O12","v":23.214675722466382},null,1420829.3878905317,80989969.869318172,0,0,0,0,0,0,8840314.5000466146,0,0,0,-26308931.531672113,0,64942182.225583203,null,null,0,0,0,0,0,0,0,0,707225.16000372916,0,0,0,0,0,707225.16000372916,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1956,null,122537.32999999999,1805001.52,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,794250.06982500013,null,{"$f":"Inflation!O13","v":22.627076843198342},null,2772661.582070353,40841908.09512981,0,0,0,0,0,0,0,0,0,0,-25643012.314554237,0,17971557.362645924,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1957,null,72223.97,2225517.0399999996,0,0,0,0,0,0,11480.97,0,0,0,-1133288.780175,0,1175933.199825,null,{"$f":"Inflation!O14","v":21.701711795829443},null,1567383.7816906318,48297529.398787417,0,0,0,0,0,0,249156.70207656393,0,0,0,-24594306.488804959,0,25519763.393749654,null,null,0,0,0,0,0,0,0,0,29898.804249187669,0,0,0,0,0,29898.804249187669,null,null,0,0,0,0,0,0,0,0,4983.1340415312779,0,0,0,0,0,4983.1340415312779,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1958,null,37688.370000000003,1139886.5199999998,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,44286.109824999934,null,{"$f":"Inflation!O15","v":20.84906111709126},null,785767.12953354884,23765563.722028464,0,0,0,0,0,0,0,0,0,0,-23628007.041182376,0,923323.81037963554,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1959,null,43444.93,1208564.75,0,0,0,0,0,0,11962.2,0,0,0,-1133288.780175,0,130683.09982499992,null,{"$f":"Inflation!O16","v":19.960952708118636},null,867202.19313752465,24124103.819449224,0,0,0,0,0,0,238776.90848505677,0,0,0,-22621523.745714631,0,2608559.1753571741,null,null,0,0,0,0,0,0,0,0,38204.305357609082,0,0,0,0,0,38204.305357609082,null,null,0,0,0,0,0,0,0,0,14326.614509103405,0,0,0,0,0,14326.614509103405,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,null,19957.740000000002,829406.33,0,0,0,0,0,0,892.63,0,0,0,-1133288.780175,0,-283032.08017500001,null,{"$f":"Inflation!O17","v":19.960952708118636},null,398375.50430092769,16555740.528944239,0,0,0,0,0,0,17817.745215847939,0,0,0,-22621523.745714631,0,-5649589.9672536179,null,null,0,0,0,0,0,0,0,0,3207.1941388526288,0,0,0,0,0,3207.1941388526288,null,null,0,0,0,0,0,0,0,0,1425.4196172678351,0,0,0,0,0,1425.4196172678351,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1961,null,3920.95,1291001.76,0,0,0,0,0,0,42840.959999999999,0,0,0,-1133288.780175,0,204474.88982499996,null,{"$f":"Inflation!O18","v":19.872207022343829},null,77917.93012425903,25655054.240930244,0,0,0,0,0,0,851344.42615595111,0,0,0,-22520949.255737107,0,4063367.3414733484,null,null,0,0,0,0,0,0,0,0,170268.88523119024,0,0,0,0,0,170268.88523119024,null,null,0,0,0,0,0,0,0,0,85134.442615595122,0,0,0,0,0,85134.442615595122,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1962,null,227247.56,2039974.2199999997,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,1133932.9998249998,null,{"$f":"Inflation!O19","v":19.336550194120914},null,4394183.8504315037,39446063.899742655,0,0,0,0,0,0,0,0,0,0,-21913895.382287949,0,21926352.367886208,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1963,null,354047.76999999996,1980843.2799999998,0,0,0,0,0,0,10268.370000000001,0,0,0,-1133288.780175,0,1211870.639825,null,{"$f":"Inflation!O20","v":18.546547505053731},null,6566363.7853633361,36737803.992586441,0,0,0,0,0,0,190442.81200446858,0,0,0,-21018594.198460031,0,22476016.391494218,null,null,0,0,0,0,0,0,0,0,45706.274881072459,0,0,0,0,0,45706.274881072459,null,null,0,0,0,0,0,0,0,0,26661.993680625601,0,0,0,0,0,26661.993680625601,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1964,null,235862.73,3710274.48,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,2812848.429825,null,{"$f":"Inflation!O21","v":18.104481487251391},null,4270172.4288175739,67172595.635781288,0,0,0,0,0,0,0,0,0,0,-20517605.740387999,0,50925162.32421086,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1965,null,1033290.7,4548239.42,0,0,0,0,0,0,0,0,0,0,-1125058.340175,0,4456471.7798250001,null,{"$f":"Inflation!O22","v":16.960400856197701},null,17525024.472981121,77139963.753160134,0,0,0,0,0,0,0,0,0,0,-19081440.435976434,0,75583547.790164828,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1966,null,530589.27,5128232.2699999996,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,4525532.7598249987,null,{"$f":"Inflation!O23","v":16.149620159347787},null,8568815.1711256262,82819003.249409854,0,0,0,0,0,0,0,0,0,0,-18302183.330676842,0,73085635.089858636,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,{"$f":"IF(AND(($CE$1-$A23)<BU$3,$A23<$CE$1),((BU$3-($CE$1-$A23))/(BU$3-(2006-$A23))*BD23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<BV$3,$A23<$CE$1),((BV$3-($CE$1-$A23))/(BV$3-(2006-$A23))*BE23),0)","v":0},0,{"$f":"IF(AND(($CE$1-$A23)<BX$3,$A23<$CE$1),((BX$3-($CE$1-$A23))/(BX$3-(2006-$A23))*BG23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<BY$3,$A23<$CE$1),((BY$3-($CE$1-$A23))/(BY$3-(2006-$A23))*BH23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<BZ$3,$A23<$CE$1),((BZ$3-($CE$1-$A23))/(BZ$3-(2006-$A23))*BI23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CA$3,$A23<$CE$1),((CA$3-($CE$1-$A23))/(CA$3-(2006-$A23))*BJ23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CB$3,$A23<$CE$1),((CB$3-($CE$1-$A23))/(CB$3-(2006-$A23))*BK23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CC$3,$A23<$CE$1),((CC$3-($CE$1-$A23))/(CC$3-(2006-$A23))*BL23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CD$3,$A23<$CE$1),((CD$3-($CE$1-$A23))/(CD$3-(2006-$A23))*BM23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CE$3,$A23<$CE$1),((CE$3-($CE$1-$A23))/(CE$3-(2006-$A23))*BN23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CF$3,$A23<$CE$1),((CF$3-($CE$1-$A23))/(CF$3-(2006-$A23))*BO23),0)","v":0},{"$f":"IF(AND(($CE$1-$A23)<CG$3,$A23<$CE$1),((CG$3-($CE$1-$A23))/(CG$3-(2006-$A23))*BP23),0)","v":0},0]
[1967,null,849018.04,5295909.3100000005,0,0,0,0,0,0,258532.63,0,0,0,-1133288.780175,0,5270171.199825,null,{"$f":"Inflation!O24","v":15.681104664237846},null,13313540.747066075,83045708.18242164,0,0,0,0,0,0,4054077.2301506773,0,0,0,-17771219.976730611,0,82642106.18290779,null,null,0,0,0,0,0,0,0,0,1297304.7136482168,0,0,0,0,0,1297304.7136482168,null,null,0,0,0,0,0,0,0,0,891896.99063314905,0,0,0,0,0,891896.99063314905,null,null,0,0,0,0,0,0,0,0,81081.54460301355,0,0,0,0,0,81081.54460301355]
[1968,null,2095221.65,5974407.2100000009,0,0,0,0,0,0,24460.23,0,0,0,-1133288.780175,0,6960800.3098250013,null,{"$f":"Inflation!O25","v":15.207101107912417},null,31862247.475037079,90853414.502310947,0,0,0,0,0,0,371969.19073279254,0,0,0,-17234037.064583953,0,105853594.10349686,null,null,0,0,0,0,0,0,0,0,126469.52484914947,0,0,0,0,0,126469.52484914947,null,null,0,0,0,0,0,0,0,0,89272.605775870223,0,0,0,0,0,89272.605775870223,null,null,0,0,0,0,0,0,0,0,14878.767629311704,0,0,0,0,0,14878.767629311704]
[1969,null,57142.3,5806671.0599999996,0,0,0,0,0,0,12252.97,0,0,0,-1133288.780175,0,4742777.5498249996,null,{"$f":"Inflation!O26","v":14.513883685108862},null,829356.6956995962,84277348.362527773,0,0,0,0,0,0,177838.18137712832,0,0,0,-16448421.537098855,0,68836121.702505648,null,null,0,0,0,0,0,0,0,0,64021.745295766195,0,0,0,0,0,64021.745295766195,null,null,0,0,0,0,0,0,0,0,46237.92715805336,0,0,0,0,0,46237.92715805336,null,null,0,0,0,0,0,0,0,0,10670.2908826277,0,0,0,0,0,10670.2908826277]
[1970,null,690591.56,8258520.0800000001,0,0,0,0,0,0,64708.4,0,0,0,-2538540.2030000002,0,6475279.8370000012,null,{"$f":"Inflation!O27","v":13.51624408777235},null,9334204.0899154842,111624173.20504923,0,0,0,0,0,0,874614.52892920829,0,0,0,-34311529.010371171,0,87521462.813522756,null,null,0,0,0,0,0,0,0,0,332353.52099309914,0,0,0,0,0,332353.52099309914,null,null,0,0,0,0,0,0,0,0,244892.06810017829,0,0,0,0,0,244892.06810017829,null,null,0,0,0,0,0,0,0,0,69969.162314336645,0,0,0,0,0,69969.162314336645]
[1971,null,511192.28,11050340.550000003,0,0,0,0,0,0,211027.24,0,0,0,-1939524.7949999999,0,9833035.2750000022,null,{"$f":"Inflation!O28","v":12.490613356262539},null,6385105.1201863,138025531.26507956,0,0,0,0,0,0,2635859.6624792204,0,0,0,-24225854.309229363,0,122820641.73851572,null,null,0,0,0,0,0,0,0,0,1054343.8649916882,0,0,0,0,0,1054343.8649916882,null,null,0,0,0,0,0,0,0,0,790757.89874376613,0,0,0,0,0,790757.89874376613,null,null,0,0,0,0,0,0,0,0,263585.96624792204,0,0,0,0,0,263585.96624792204]
[1972,null,2361752.17,10192632.26,0,0,0,0,0,0,110455.71,0,0,0,-2036977.1865000001,0,10627862.953500001,null,{"$f":"Inflation!O29","v":11.461945622513728},null,27070274.946393795,116827396.7143992,0,0,0,0,0,0,1266037.3417161459,0,0,0,-23347721.745964006,0,121815987.25654514,null,null,902342.49821312644,0,0,0,0,0,0,0,531735.68352078123,0,0,0,0,0,1434078.1817339077,null,null,492186.81720715982,0,0,0,0,0,0,0,405131.94934916665,0,0,0,0,0,897318.76655632653,null,null,44744.2561097418,0,0,0,0,0,0,0,151924.4810059375,0,0,0,0,0,196668.73711567931]
[1973,null,144772.70000000001,12954114.609999999,0,0,0,0,0,0,195964.38,61070.59,4243.0225,0,-2271561.2820000001,0,11088604.020500001,null,{"$f":"Inflation!O30","v":10.555192249470183},null,1528103.6809748721,136733170.13022044,0,0,0,0,0,0,2068441.7049482297,644611.81823857129,44785.918206327602,0,-23976766.037962954,0,117042347.21462549,null,null,101873.57873165814,0,0,0,0,0,0,0,910114.35017722112,0,0,0,0,0,1011987.9289088793,null,null,59426.254260133923,0,0,0,0,0,0,0,703270.1796823981,0,0,0,0,0,762696.43394253205,null,null,9904.3757100223193,0,0,0,0,0,0,0,289581.83869275212,0,0,0,0,0,299486.21440277447]
[1974,null,1651595.3199999998,16310329.75,0,0,0,0,0,0,512916.37,10030.93,0,0,-2427739.0559999999,0,16057133.314000001,null,{"$f":"Inflation!O31","v":9.4728290403217041},null,15645280.110155417,154504965.31302303,0,0,0,0,0,0,4858769.084992392,95021.285005434198,0,0,-22997557.031999998,0,152106478.76117623,null,null,1564528.0110155419,0,0,0,0,0,0,0,2235033.7790965005,0,0,0,0,0,3799561.7901120423,null,null,962786.46831725654,0,0,0,0,0,0,0,1749156.8705972612,0,0,0,0,0,2711943.3389145178,null,null,222181.49268859767,0,0,0,0,0,0,0,777403.05359878275,0,0,0,0,0,999584.54628738039]
[1975,null,2626095.87,16509149.66,0,0,0,0,0,0,289256.17,15104.8,0,0,-2420144.1825000001,0,17019462.317500003,null,{"$f":"Inflation!O32","v":8.0984436701509868},null,21267289.47561115,133698418.56360231,0,0,0,0,0,0,2342524.7989886175,122325.37194889662,0,0,-19599401.335619859,0,137831156.87453112,null,null,2835638.5967481532,0,0,0,0,0,0,0,1124411.9035145363,0,0,0,0,0,3960050.5002626898,null,null,1822910.5264809558,0,0,0,0,0,0,0,890159.4236156746,0,0,0,0,0,2713069.9500966305,null,null,520831.57899455877,0,0,0,0,0,0,0,421654.46381795109,0,0,0,0,0,942486.04281250993]
[1976,null,314233.27,17083970.18,0,0,0,0,0,0,1017170.27,0,0,0,-3072448.5255,0,15342925.194499999,null,{"$f":"Inflation!O33","v":6.6996810023444429},null,2105262.669323572,114457150.45956497,0,0,0,0,0,0,6814716.3340685675,0,0,0,-20584425.016973544,0,102792704.44598357,null,null,350877.11155392864,0,0,0,0,0,0,0,3407358.1670342837,0,0,0,0,0,3758235.2785882126,null,null,233918.07436928575,0,0,0,0,0,0,0,2725886.5336274272,0,0,0,0,0,2959804.6079967129,null,null,77972.691456428583,0,0,0,0,0,0,0,1362943.2668137136,0,0,0,0,0,1440915.9582701421]
[1977,null,425564.15,18542857.249999996,0,0,0,0,0,0,1955478.21,39556.15,0,0,-3480351.858,0,17483103.901999995,null,{"$f":"Inflation!O34","v":5.6788832421162363},null,2416729.1198804406,105302721.29797854,0,0,0,0,0,0,11104932.437092453,224634.75735763618,0,0,-19764511.843064308,0,99284505.76924476,null,null,483345.82397608814,4212108.8519191416,0,0,0,0,0,0,5774564.8672880763,0,0,0,-790580.47372257232,0,9679439.0694607347,null,null,332300.2539835606,2895824.8356944099,0,0,0,0,0,0,4664071.6235788306,0,0,0,-543524.07568426849,0,7348672.6375725325,null,null,124612.59524383523,1085934.3133854037,0,0,0,0,0,0,2443085.1361603402,0,0,0,-203821.52838160068,0,3449810.5164079783]
[1978,null,333571.62,20245103.32,0,0,0,0,0,0,1171040.07,31401.89,0,0,-15342879.123,0,6438237.7770000026,null,{"$f":"Inflation!O35","v":4.9973195728517172},null,1666963.9855738552,101171251.07544129,0,0,0,0,0,0,5852061.462404645,156925.27952153661,0,0,-76673270.145265892,0,32173931.65767543,null,null,388958.26330056624,8093700.0860353028,0,0,0,0,0,0,3160113.1896985085,0,0,0,-6133861.6116212718,0,5508909.927413106,null,null,274558.77409451734,5713200.0607308028,0,0,0,0,0,0,2574907.0434580436,0,0,0,-4329784.6670267805,0,4232881.2112565823,null,null,113053.61286244831,2352494.1426538597,0,0,0,0,0,0,1404494.7509771145,0,0,0,-1782852.5099522036,0,2087189.9965412186]
[1979,null,1106339.29,25536226.779999997,0,0,0,0,0,29511.25,1735434.91,58617.45,0,0,-15797445.327,0,12668684.352999996,null,{"$f":"Inflation!O36","v":4.6427496570918745},null,5136456.3592747683,118558308.12626533,0,0,0,0,0,137013.34581785259,8057189.8333077673,272146.14588710008,0,0,-73343583.874856889,0,58817529.935695946,null,null,1369721.6958066048,14226996.975151839,0,0,0,0,0,0,4512026.3066523504,0,0,0,-8801230.0649828259,0,11307514.912627971,null,null,989243.44697143685,10275053.370942995,0,0,0,0,0,0,3706307.3233215734,0,0,0,-6356443.9358209297,0,8614160.2054150756,null,null,439663.75420952745,4566690.3870857749,0,0,0,0,0,0,2094869.3566600196,0,0,0,-2825086.1936981906,0,4276137.3042571321]
[1980,null,1522339.45,32884789.860000003,0,0,0,0,0,5392.58,1030878.15,205984.53,14385.623800000001,0,-13280189.742000001,0,22383580.451800004,null,{"$f":"Inflation!O37","v":4.09993532075028},null,6241493.2812265549,134825511.46246466,0,0,0,0,0,22109.229211971546,4226533.7385747051,844523.25007514562,58980.127128645865,0,-54447918.989491351,0,91771232.099190354,null,null,1872447.9843679664,21572081.833994348,0,0,0,0,0,0,2451389.568373329,0,0,0,-8711667.0383186154,0,17184252.348417029,null,null,1379698.5147974489,15895218.193469519,0,0,0,0,0,0,2028736.1945158585,0,0,0,-6419123.080866348,0,12884529.821916476,null,null,653541.40174616,7529313.8811171399,0,0,0,0,0,0,1183429.4468009176,0,0,0,-3040637.2488314277,0,6325647.48083279]
[1981,null,4386656.5999999996,36803953.119999997,0,0,0,0,0,0,3928916.06,285094.28999999998,0,0,-15939053.487500001,0,29465566.5825,null,{"$f":"Inflation!O38","v":3.467896113713905},null,15212469.375337452,127632285.99415675,0,0,0,0,0,0,13625072.735582149,988677.38033302501,0,0,-55274981.645579316,0,102183523.83983007,null,null,5070823.1251124833,25526457.19883135,0,0,0,0,0,0,8175043.6413492886,0,0,0,-11054996.329115864,0,27717327.636177253,null,null,3803117.3438343625,19144842.899123512,0,0,0,0,0,0,6812536.3677910743,0,0,0,-8291247.2468368979,0,21469249.363912053,null,null,1901558.6719171812,9572421.4495617561,0,0,0,0,0,0,4087521.8206746443,0,0,0,-4145623.623418449,0,11415878.318735134]
[1982,null,6698911.8700000001,42381283.710000001,0,0,0,0,0,55732.61,3108323.89,300007.34000000003,23004.6849,0,-17191488.113000002,0,35375775.991899997,null,{"$f":"Inflation!O39","v":2.8802584184263584},null,19294597.307863761,122069049.18944339,0,0,0,0,0,160524.31913337304,8952776.0513682663,864098.6666246989,66259.437346470731,0,-49515928.362744927,0,101891376.60903502,null,null,{"$f":"IF(AND(($AX$1-$A39)<AL$3,$A39<$AX$1),((AL$3-($AX$1-$A39))/AL$3*U39),0)","v":7074685.6795500452},{"$f":"IF(AND(($AX$1-$A39)<AM$3,$A39<$AX$1),((AM$3-($AX$1-$A39))/AM$3*V39),0)","v":29296571.805466413},{"$f":"IF(AND(($AX$1-$A39)<AN$3,$A39<$AX$1),((AN$3-($AX$1-$A39))/AN$3*W39),0)","v":0},0,{"$f":"IF(AND(($AX$1-$A39)<AP$3,$A39<$AX$1),((AP$3-($AX$1-$A39))/AP$3*Y39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AQ$3,$A39<$AX$1),((AQ$3-($AX$1-$A39))/AQ$3*Z39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AR$3,$A39<$AX$1),((AR$3-($AX$1-$A39))/AR$3*AA39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AS$3,$A39<$AX$1),((AS$3-($AX$1-$A39))/AS$3*AB39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AT$3,$A39<$AX$1),((AT$3-($AX$1-$A39))/AT$3*AC39),0)","v":5550721.1518483255},{"$f":"IF(AND(($AX$1-$A39)<AU$3,$A39<$AX$1),((AU$3-($AX$1-$A39))/AU$3*AD39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AV$3,$A39<$AX$1),((AV$3-($AX$1-$A39))/AV$3*AE39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AW$3,$A39<$AX$1),((AW$3-($AX$1-$A39))/AW$3*AF39),0)","v":0},{"$f":"IF(AND(($AX$1-$A39)<AX$3,$A39<$AX$1),((AX$3-($AX$1-$A39))/AX$3*AG39),0)","v":-11883822.807058781},{"$f":"IF(AND(($AX$1-$A39)<AY$3,$A39<$AX$1),((AY$3-($AX$1-$A39))/AY$3*AH39),0)","v":0},30038155.829806,null,null,{"$f":"IF(AND(($BO$1-$A39)<BC$3,$A39<$BO$1),((BC$3-($BO$1-$A39))/(BC$3-(2001-$A39))*AL39),0)","v":5390236.7082286058},{"$f":"IF(AND(($BO$1-$A39)<BD$3,$A39<$BO$1),((BD$3-($BO$1-$A39))/(BD$3-(2001-$A39))*AM39),0)","v":22321197.566069648},{"$f":"IF(AND(($BO$1-$A39)<BE$3,$A39<$BO$1),((BE$3-($BO$1-$A39))/(BE$3-(2001-$A39))*AN39),0)","v":0},0,{"$f":"IF(AND(($BO$1-$A39)<BG$3,$A39<$BO$1),((BG$3-($BO$1-$A39))/(BG$3-(2001-$A39))*AP39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BH$3,$A39<$BO$1),((BH$3-($BO$1-$A39))/(BH$3-(2001-$A39))*AQ39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BI$3,$A39<$BO$1),((BI$3-($BO$1-$A39))/(BI$3-(2001-$A39))*AR39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BJ$3,$A39<$BO$1),((BJ$3-($BO$1-$A39))/(BJ$3-(2001-$A39))*AS39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BK$3,$A39<$BO$1),((BK$3-($BO$1-$A39))/(BK$3-(2001-$A39))*AT39),0)","v":4655443.5467114989},{"$f":"IF(AND(($BO$1-$A39)<BL$3,$A39<$BO$1),((BL$3-($BO$1-$A39))/(BL$3-(2001-$A39))*AU39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BM$3,$A39<$BO$1),((BM$3-($BO$1-$A39))/(BM$3-(2001-$A39))*AV39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BN$3,$A39<$BO$1),((BN$3-($BO$1-$A39))/(BN$3-(2001-$A39))*AW39),0)","v":0},{"$f":"IF(AND(($BO$1-$A39)<BO$3,$A39<$BO$1),((BO$3-($BO$1-$A39))/(BO$3-(2001-$A39))*AX39),0)","v":-9054341.1863304991},{"$f":"IF(AND(($BO$1-$A39)<BP$3,$A39<$BO$1),((BP$3-($BO$1-$A39))/(BP$3-(2001-$A39))*AY39),0)","v":0},23312536.634679258,null,null,2823457.3233578415,11692055.867941245,0,0,0,0,0,0,2864888.3364378456,0,0,0,-4742750.1452207379,0,12637651.382516194]
[1983,null,3593919.0300000003,34612142.18,0,0,0,0,0,30579.1,0,164763.74,0,0,-16377025.4925,0,22024378.557500005,null,{"$f":"Inflation!O40","v":2.4591109794461614},null,8837845.7459134981,85115098.856989592,0,0,0,0,0,75197.400551582105,0,405172.32204861264,0,0,-40272923.199276425,0,54160391.12622688,null,null,3535138.2983653992,23832227.679957088,0,0,0,0,0,0,0,0,0,0,-11276418.495797399,0,16090947.482525088,null,null,2731697.7760096267,18415812.298148658,0,0,0,0,0,0,0,0,0,0,-8713596.1103888992,0,12433913.963769386,null,null,1490016.9687325235,10044988.526262904,0,0,0,0,0,0,0,0,0,0,-4752870.6056666719,0,6782134.8893287545]
[1984,null,5277851.7299999995,47133201.210000008,0,0,0,0,0,31564.42,8160463.8300000001,13042.75,0,0,-16878944.668499999,0,43737179.271500006,null,{"$f":"Inflation!O41","v":2.2257846216706247},null,11747361.216091702,104908354.4233253,0,0,0,0,0,70255.600627952692,18163434.898513369,29030.35237429454,0,0,-37568895.473176681,0,97349541.017755926,null,null,5090523.1936397376,33570673.415464096,0,0,0,0,0,0,11987867.033018824,0,0,0,-12022046.551416539,0,38627017.090706117,null,null,3983887.7167615341,26272700.933841467,0,0,0,0,0,0,10171523.543167487,0,0,0,-9408558.1706738137,0,31019554.023096669,null,null,2251762.6225173888,14849787.484345175,0,0,0,0,0,0,6538836.5634648139,0,0,0,-5317880.7051634593,0,18322505.965163916]
[1985,null,7545396.959999999,34009357.389999993,0,0,0,0,0,0,237537.51,121059.36,0,0,-17449057.030499998,0,24464294.189499993,null,{"$f":"Inflation!O42","v":2.0498230265401394},null,15466728.432993965,69713163.895855039,0,0,0,0,0,0,486909.85766500863,248150.26370621228,0,0,-35767478.892531008,0,50147473.557689205,null,null,7217806.6020638505,25096739.002507813,0,0,0,0,0,0,331098.7032122059,0,0,0,-12876292.401311163,0,19769351.906472705,null,null,5714096.8933005482,19868251.710318685,0,0,0,0,0,0,282407.71744570503,0,0,0,-10193731.484371336,0,15671024.836693602,null,null,3333223.1877586534,11589813.4976859,0,0,0,0,0,0,185025.74591270328,0,0,0,-5946343.3658832796,0,9161719.0654739756]
[1986,null,2805191.6900000004,33005357.199999992,0,0,0,0,0,0,88493.119999999995,82275.210000000006,14960.804700000001,0,-18162332.352000002,0,17833945.672699992,null,{"$f":"Inflation!O43","v":1.9440057990409281},null,5453308.912781422,{"$f":"+D43*$S43","v":64162605.796217233},{"$f":"+E43*$S43","v":0},0,{"$f":"+G43*$S43","v":0},{"$f":"+H43*$S43","v":0},{"$f":"+I43*$S43","v":0},{"$f":"+J43*$S43","v":0},{"$f":"+K43*$S43","v":172031.13845522472},{"$f":"+L43*$S43","v":159943.48535731016},{"$f":"+M43*$S43","v":29083.891095118772},{"$f":"+N43*$S43","v":0},{"$f":"+O43*$S43","v":-35307679.416396663},{"$f":"+P43*$S43","v":0},34669293.807509646,null,null,2726654.456390711,25665042.318486895,0,0,0,0,0,0,120421.79691865729,0,0,0,-14123071.766558666,0,14389046.805237599,null,null,2181323.5651125689,20532033.854789518,0,0,0,0,0,0,103218.68307313482,0,0,0,-11298457.413246933,0,11518118.689728286,null,null,1308794.1390675413,12319220.31287371,0,0,0,0,0,0,68812.455382089873,0,0,0,-6779074.4479481596,0,6917752.4593751822]
[1987,null,1787226.1900000002,50918902.190000005,0,0,0,0,0,65928.61,994151.58,187026.05,300290.05859999999,0,-14741658.18,0,39511866.498599999,null,{"$f":"Inflation!O44","v":1.8726761955406592},null,3346895.9420598275,95354616.034276158,0,0,0,0,0,123462.93855208387,1861723.9986251353,350239.23178099707,562346.04449772963,0,-27606352.35648324,0,73992931.833308682,null,null,1785011.1690985747,41956031.055081509,0,0,0,0,0,0,1340441.2790100973,0,37489.736299848642,0,-12146795.036852626,0,32972178.202637404,null,null,1441739.7904257718,33887563.544488914,0,0,0,0,0,0,1154268.8791475839,0,0,0,-9810872.9143809676,0,26672699.299681298,null,null,887224.48641585966,20853885.258147024,0,0,0,0,0,0,781924.0794225568,0,0,0,-6037460.255003673,0,16485573.568981767]
[1988,null,1672278.08,52465543.219999999,0,0,0,0,0,0,3304204.15,168203.48,148307.41279999999,0,-12125997.9,0,45632538.442799993,null,{"$f":"Inflation!O45","v":1.8156810665833401},null,3036323.6479183403,95260693.472563922,0,0,0,0,0,0,5999380.9152810983,305403.87396942952,269278.96145491966,0,-22016944.800459344,0,82854136.070728377,null,null,1720583.4004870595,45725132.866830684,0,0,0,0,0,0,4439541.8773080129,0,35903.861527322617,0,-10568133.504220484,0,41353028.501932591,null,null,1401956.8448413077,37257515.669269443,0,0,0,0,0,0,3839603.7857799032,0,0,0,-8611071.744179653,0,33888004.555711001,null,null,882713.56897415675,23458435.791762244,0,0,0,0,0,0,2639727.6027236832,0,0,0,-5421785.9130020039,0,21559091.050458081]
[1989,null,996376.18,57928050.069999985,0,0,0,0,0,135959.75,2171557.56,166250.60999999999,738400.06460000004,0,-15019730.801999999,0,47116863.432599984,null,{"$f":"Inflation!O46","v":1.7776044216022195},null,1771162.7031471292,102973157.93922673,0,0,0,0,0,241682.65275993236,3860170.3204197274,295527.81943006616,1312583.2197443247,0,-26699139.884910248,0,83755144.76981768,null,null,1062697.6218882774,53546042.128397904,0,0,0,0,0,0,2933729.443518993,0,262516.64394886495,0,-13883552.740153329,0,43921433.097600721,null,null,872930.1894082278,43984248.891183995,0,0,0,0,0,0,2547712.4114770205,0,0,0,-11404346.893697377,0,36000544.598371863,null,null,561169.40747671796,28275588.572903998,0,0,0,0,0,0,1775678.347393075,0,0,0,-7331365.8602340287,0,23281070.467539765]
[1990,null,3171753.66,64882462.310000002,0,0,0,0,0,335492.75,6109579.8299999982,293086,1129549.8776999998,0,-18314700.912,0,57607223.515699998,null,{"$f":"Inflation!O47","v":1.7078544905896997},null,5416893.7312753163,110809804.61665045,0,0,0,0,0,572972.79964778747,10434273.34828175,500548.24122897274,1929106.830974991,0,-31278844.19636647,0,98384755.371692806,null,null,3430699.3631410333,62053490.585324258,0,0,0,0,0,0,8138733.2116597658,0,514428.48825999757,0,-17516152.749965224,0,56621198.898419827,null,null,2839199.4729443034,51354612.898199387,0,0,0,0,0,0,7095305.8768315911,0,0,0,-14496126.413764324,0,46792991.834210962,null,null,1860165.1719290263,33646125.691923738,0,0,0,0,0,0,5008451.2071752409,0,0,0,-9497462.1331559364,0,31017279.937872067]
[1991,null,2419623.04,86593877.49000001,0,0,0,0,159325.7107,290442.43,3055160.02,361283.65,616638.32170000009,0,-15545402.334000001,0,77950948.328400031,null,{"$f":"Inflation!O48","v":1.6530492257214116},null,3999755.9928096882,143143942.13705927,0,0,0,0,263373.24271014862,480115.63402814529,5050329.9055160126,597219.65789830545,1019333.5002363358,0,-25697315.291746527,0,128856754.77851135,null,null,2666503.9952064585,85886365.282235563,0,0,0,0,87791.08090338287,0,4040263.9244128102,0,339777.83341211191,0,-15418389.175047915,0,77602312.941122413,null,null,2222086.6626720489,71571971.068529636,0,0,0,0,0,0,3535230.9338612091,0,0,0,-12848657.645873263,0,64480631.019189626,null,null,1481391.1084480325,47714647.379019752,0,0,0,0,0,0,2525164.9527580068,0,0,0,-8565771.763915509,0,43155431.676310286]
[1992,null,1851909.17,50758966.789999999,0,0,0,0,2422136.4241999998,718916.81,1290707.81,324729.15999999997,1927300.4981000009,0,-16642507.982999999,0,42652158.679299995,null,{"$f":"Inflation!O49","v":1.6018727830769515},null,2966522.896153627,81309407.398007855,0,0,0,0,3879954.4148253091,1151613.271235504,2067549.7117438572,520174.80327544064,3087290.2127170432,0,-26659180.58010859,0,68323332.127850056,null,null,2076566.0273075388,52038020.734725028,0,0,0,0,1551981.7659301236,0,1695390.7636299629,0,1234916.0850868174,0,-17061875.571269497,0,41534999.805409975,null,null,1741636.0229030971,43644791.583962932,0,0,0,0,258663.62765502059,0,1488635.7924555773,0,205819.34751446955,0,-14309960.156548612,0,33029586.217942491,null,null,1179817.9509988721,29565826.556878112,0,0,0,0,0,0,1075125.8501068058,0,0,0,-9693843.977016801,0,22126926.380966991]
[1993,null,6956025.4399999995,105102669.73999999,0,0,0,0,940606.76899999997,1577861.65,3309484.68,494036.03,3410538.4493999998,0,-14243920.884,0,107547301.87439999,null,{"$f":"Inflation!O50","v":1.5533960683669288},null,10805462.569956334,163266073.94898376,0,0,0,0,1461134.85684392,2451044.0835369551,5140940.4902325841,767433.62663360615,5297917.0183122018,0,-22126450.699335188,0,167063555.89516419,null,null,7924005.8846346447,111020930.28530896,0,0,0,0,681862.93319382938,0,4318390.0117953708,0,2472361.275212361,0,-15045986.475547928,0,111371563.91459724,null,null,6685879.9651604816,93673909.928229436,0,0,0,0,194817.98091252267,0,3804295.9627721123,0,706388.93577496021,0,-12695051.088743564,0,92370241.684105948,null,null,4596542.4760478307,64400813.07565774,0,0,0,0,0,0,2776107.8647255953,0,0,0,-8727847.6235112008,0,63045615.792919956]
[1994,null,10121188.18,101425375.12000003,0,0,56883.5645,343253.55080000003,520943.11720000004,3090444.71,1036163.2,1740276.37,3399403.1306999996,0,-19359695.285999998,0,102374235.65720005,null,{"$f":"Inflation!O51","v":1.5318148665629749},null,15503786.521405458,155364897.45554253,0,0,87135.089764193879,525800.89211596933,797988.41156061832,4733989.1510689016,1587210.1939454651,2665781.2154942486,5207256.2530469792,0,-29655469.051223941,0,156818376.13272047,null,null,11886236.333077518,111862726.16799062,0,0,26140.526929258162,0,425593.81949899642,0,1365000.7667930999,0,2777203.3349583889,0,-21351937.716881238,0,106990963.23236665,null,null,10085291.434126379,94913828.263749629,0,0,0,0,159597.68231212365,0,1206279.7473985534,0,1041451.2506093958,0,-18116795.638565898,0,89289652.739630193,null,null,7029142.5146941431,66152062.123219445,0,0,0,0,0,0,888837.70860946039,0,0,0,-12626857.566273203,0,61443184.780249842]
[1995,null,6599715.0599999996,114724692.69999999,0,0,162029.17830000003,55208.529699999999,427636.10119999998,3323694.36,1879386.32,1065410.18,903201.68719999993,0,-22106138.579999998,0,107034835.53639998,null,{"$f":"Inflation!O52","v":1.4966986923559062},null,9877784.9002235811,{"$f":"+D52*$S52","v":171708297.54502317},0,0,{"$f":"+G52*$S52","v":242508.85928511203},82630.534208882207,640042.39347021794,4974569.0024027005,2812875.047575579,1594598.0232286707,1351820.7841658881,0,-33086228.705724448,0,160198898.3838594,null,null,7902227.9201788651,130498306.13421762,0,0,97003.543714044819,0,384025.43608213076,710652.71462895721,2475330.0418665097,0,811092.47049953288,0,-25145533.816350579,0,117733104.44483709,null,null,6740135.578976091,111307378.76153855,0,0,0,0,170677.97159205811,0,2194042.5371089517,0,360485.54244423681,0,-21447661.196299024,0,99325059.195360869,null,null,4757742.7616301822,78569914.419909567,0,0,0,0,0,0,1631467.527593836,0,0,0,-15139525.550328724,0,69819599.158804864]
[1996,null,5899441.4300000006,121523642.41999997,0,0,22879.050500000001,247898.29250000001,338531.43559999997,3858744.23,6151835.2699999996,1435165.95,439186.46349999995,0,-28316670.855,0,111600653.68709998,null,{"$f":"Inflation!O53","v":1.4600131495743141},null,8613262.0629434958,177426115.91736686,0,0,33403.714579774787,361934.76680701959,494260.34752027004,5633817.3166440111,8981760.3882150501,2095361.1588213125,641218.0118250394,0,-41342711.800467737,0,162938421.88425508,null,null,7177718.3857862465,141940892.73389348,0,0,16701.857289887394,0,329506.89834684669,1609662.0904697173,8083584.3493935456,0,427478.67455002625,0,-33074169.440374192,0,126511375.54935554,null,null,6152330.0449596392,121663622.34333727,0,0,0,0,164753.44917342335,0,7185408.3105720403,0,213739.33727501312,0,-28349288.091749307,0,107030565.39356804,null,null,4394521.4606854571,86902587.388098046,0,0,0,0,0,0,5389056.2329290304,0,0,0,-20249491.494106647,0,76436673.587605894]
[1997,null,4924663.9400000004,141074173.74000001,0,0,17338.27,224840.13,0,5917408.9600000056,2458777.7400000002,621269.19999999995,529492.21,0,-34155952.200000003,0,121612011.99000002,null,{"$f":"Inflation!O54","v":1.4356814007692373},null,7070248.4236969519,202537567.36740598,0,0,24892.231760515246,322798.79278753744,0,8495513.9846172445,3530021.46994342,891944.6353107834,760182.11774919915,0,-49037065.299103118,0,174596103.72416851,null,null,6127548.633870692,170131556.58862102,0,0,14935.339056309147,64559.758557507492,0,3640934.5648359619,3247619.7523479466,178388.9270621567,557466.88634941273,0,-41191134.851246618,0,142771875.59945437,null,null,5276500.2124997629,146502173.72909033,0,0,2489.2231760515242,0,0,0,2894617.6053536045,0,304072.84709967964,0,-35470143.899684593,0,119509709.71753486,null,null,3810805.7090276065,105807125.47100969,0,0,0,0,0,0,2188613.3113649203,0,0,0,-25617326.149772204,0,86189218.341630012]
[1998,null,14761618.449999999,189654100.91999999,5463651.21,0,51706.27,173627.79,0,12421795.290000005,4260430.76,3010951.51,1200717.6599999999,0,-36918054.093999997,0,194080545.76599997,null,{"$f":"Inflation!O55","v":1.4152256157955414},null,20891020.561040074,268403341.76265675,7732299.1481643049,0,73176.037801240527,245722.49602196895,0,17579642.888576411,6029470.7458752664,4261175.704870265,1699286.3897700815,0,-52247375.839154251,0,274667759.89562219,null,null,18801918.504936066,236194940.75113794,3092919.6592657221,0,51223.226460868369,98288.998408787593,0,10045510.222043663,5667702.5011227503,1704470.2819481061,1359429.1118160654,0,-45977690.738455743,0,231038712.51868424,null,null,16261118.706971733,204276705.5144977,0,0,14635.207560248105,0,0,0,5064755.4265352236,0,793000.31522603822,0,-39764489.287313074,0,186645725.88347787,null,null,11866221.759141535,149066785.10517401,0,0,0,0,0,0,3858861.2773601701,0,0,0,-29017330.020471703,0,135774538.12120402]
[1999,null,15187269.750000002,230993452.72999993,1978822.46,0,252274.56,355029.69,0,10152016.839999998,523000.39,6032700.2799999993,0,-8931841.2025249507,-47552192.210524902,0,208990533.28695005,null,{"$f":"Inflation!O56","v":1.3817240736997713},null,20984616.227347311,319169214.50407106,2734186.630559803,0,348573.8327340174,490553.06955116696,0,14027286.064433478,722642.22941736924,8335527.2062913505,0,-12341340.011992238,-65704008.734480999,0,288767251.01793236,null,null,19585641.812190823,293635677.34374541,1640511.9783358818,0,278859.06618721393,294331.84173070017,0,10019490.046023913,693736.5402406744,5001316.3237748099,0,-11354032.81103286,-60447688.035722524,0,259347844.10547403,null,null,17008583.679007821,254999404.00904208,0,0,104572.14982020523,0,0,0,621472.31729893747,0,0,-9860081.1253706422,-52494044.87312746,0,210379906.15667096,null,null,12532640.605584709,187894297.69087312,0,0,0,0,0,0,476943.87141546368,0,0,-7265322.9344836306,-38679822.538093917,0,154958736.69529575]
[2000,null,43427949.5,200787052.92000002,1564822.89,0,24586.29,349654.84,0,9740059.5900000054,856943.36,3978205.8,0,-1041058.38829017,-47132547.788290203,0,212555669.01341966,null,{"$f":"Inflation!O57","v":1.3594244716524997},null,59037017.303988941,272954833.33043349,2127258.5304679875,0,33423.204293145136,475329.34612773935,0,13240875.36199962,1164949.7744041178,5408070.3177899094,0,-1415240.2494607673,-64073138.874732599,0,288953378.04531157,null,null,57069116.72718931,262036639.99721614,1701806.8243743901,0,30080.883863830622,380263.47690219153,0,11349321.738856817,1141650.7789160355,4326456.2542319279,0,-1358630.6394823366,-61510213.319743291,0,275166492.72232503,null,null,49752563.300626576,228442198.97193202,0,0,13369.281717258054,0,0,1891553.6231428026,1025155.8014756237,0,0,-1184447.2241640883,-53624288.535160817,0,226316105.21956936,null,null,36995495.787645407,169867276.15861613,0,0,0,0,0,0,792165.84659480012,0,0,-880742.80771175795,-39874470.96204266,0,166899724.02310193]
[2000,"WIP",0,{"$f":"92493090.3300004+1830841.25075942","v":94323931.580759823},0,0,0,0,0,6463679.4300000099,13842791.51,6576622.9199999897,0,0,0,0,{"$f":"SUM(C58:P58)","v":121207025.44075982},null,{"$f":"Inflation!O58","v":1.2877605898083717},null,0,{"$f":"+D58*$S58","v":121466641.76548377},{"$f":"+E58*$S58","v":0},0,{"$f":"+G58*$S58","v":0},{"$f":"+H58*$S58","v":0},{"$f":"+I58*$S58","v":0},{"$f":"+J58*$S58","v":8323671.635109053},{"$f":"+K58*$S58","v":17826201.359511919},{"$f":"+L58*$S58","v":8469115.8104064427},{"$f":"+M58*$S58","v":0},{"$f":"+N58*$S58","v":0},{"$f":"+O58*$S58","v":0},{"$f":"+P58*$S58","v":0},156085630.57051119,null,null,0,116607976.09486441,0,0,0,0,0,7134575.6872363305,17469677.332321681,6775292.6483251546,0,0,0,0,147987521.76274756,null,null,0,101658235.5698818,0,0,0,0,0,1189095.9478727216,15687057.19637049,0,0,0,0,0,118534388.71412501,null,null,0,75592021.321194157,0,0,0,0,0,0,12121816.924468106,0,0,0,0,0,87713838.245662257]
[]
[2001,null,0,291831394.02004153,17981395.797674853,7447393.1602309719,1331955.2442722113,266391.04885444231,0,9323686.709905481,665977.62213610567,5993798.5992249511,0,-2131128.3908355385,-45020087.256400734,932368.67099054798,{"$f":"SUM(C60:P60)","v":288623145.2260949},null,{"$f":"Inflation!O59","v":1.2279271917837169},null,{"$f":"+C60*$S60","v":0},{"$f":"+D60*$S60","v":358347704.13335699},22079844.846190412,9144856.5693516787,1635544.0626807711,327108.81253615429,0,11448808.438765399,817772.03134038555,7359948.2820634702,0,-2616870.5002892343,-55281389.31861005,1144880.84387654,{"$f":"SUM(U60:AH60)","v":354408208.20126247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($BO$1-$A60)<BC$3,$A60<$BO$1),((BC$3-($BO$1-$A60))/BC$3*U60),0)","v":0},{"$f":"IF(AND(($BO$1-$A60)<BD$3,$A60<$BO$1),((BD$3-($BO$1-$A60))/BD$3*V60),0)","v":313554241.11668736},0,2612816.1626719083,817772.03134038555,0,0,3271088.1253615422,{"$f":"IF(AND(($BO$1-$A60)<BK$3,$A60<$BO$1),((BK$3-($BO$1-$A60))/BK$3*AC60),0)","v":735994.82820634707},{"$f":"IF(AND(($BO$1-$A60)<BL$3,$A60<$BO$1),((BL$3-($BO$1-$A60))/BL$3*AD60),0)","v":0},{"$f":"IF(AND(($BO$1-$A60)<BM$3,$A60<$BO$1),((BM$3-($BO$1-$A60))/BM$3*AE60),0)","v":0},{"$f":"IF(AND(($BO$1-$A60)<BN$3,$A60<$BO$1),((BN$3-($BO$1-$A60))/BN$3*AF60),0)","v":-2289761.6877530799},{"$f":"IF(AND(($BO$1-$A60)<BO$3,$A60<$BO$1),((BO$3-($BO$1-$A60))/BO$3*AG60),0)","v":-48371215.653783791},{"$f":"IF(AND(($BO$1-$A60)<BP$3,$A60<$BO$1),((BP$3-($BO$1-$A60))/BP$3*AH60),0)","v":1001770.7383919725},271332705.66112268,null,null,0,{"$f":"IF(AND(($CE$1-$A60)<BU$3,$A60<$CE$1),((BU$3-($CE$1-$A60))/(BU$3-(2006-$A60))*BD60),0)","v":235165680.83751553},{"$f":"IF(AND(($CE$1-$A60)<BV$3,$A60<$CE$1),((BV$3-($CE$1-$A60))/(BV$3-(2006-$A60))*BE60),0)","v":0},0,{"$f":"IF(AND(($CE$1-$A60)<BX$3,$A60<$CE$1),((BX$3-($CE$1-$A60))/(BX$3-(2006-$A60))*BG60),0)","v":0},{"$f":"IF(AND(($CE$1-$A60)<BY$3,$A60<$CE$1),((BY$3-($CE$1-$A60))/(BY$3-(2006-$A60))*BH60),0)","v":0},{"$f":"IF(AND(($CE$1-$A60)<BZ$3,$A60<$CE$1),((BZ$3-($CE$1-$A60))/(BZ$3-(2006-$A60))*BI60),0)","v":0},{"$f":"IF(AND(($CE$1-$A60)<CA$3,$A60<$CE$1),((CA$3-($CE$1-$A60))/(CA$3-(2006-$A60))*BJ60),0)","v":0},{"$f":"IF(AND(($CE$1-$A60)<CB$3,$A60<$CE$1),((CB$3-($CE$1-$A60))/(CB$3-(2006-$A60))*BK60),0)","v":572440.42193826998},{"$f":"IF(AND(($CE$1-$A60)<CC$3,$A60<$CE$1),((CC$3-($CE$1-$A60))/(CC$3-(2006-$A60))*BL60),0)","v":0},{"$f":"IF(AND(($CE$1-$A60)<CD$3,$A60<$CE$1),((CD$3-($CE$1-$A60))/(CD$3-(2006-$A60))*BM60),0)","v":0},{"$f":"IF(AND(($CE$1-$A60)<CE$3,$A60<$CE$1),((CE$3-($CE$1-$A60))/(CE$3-(2006-$A60))*BN60),0)","v":-1717321.2658148101},{"$f":"IF(AND(($CE$1-$A60)<CF$3,$A60<$CE$1),((CF$3-($CE$1-$A60))/(CF$3-(2006-$A60))*BO60),0)","v":-36278411.740337841},{"$f":"IF(AND(($CE$1-$A60)<CG$3,$A60<$CE$1),((CG$3-($CE$1-$A60))/(CG$3-(2006-$A60))*BP60),0)","v":751328.05379397934},198493716.30709511]
[2002,null,0,333120141.85513812,18808540.004367899,0,3630133.1855087331,278645.03710174665,0,9752576.2985611334,1114580.1484069866,6269513.3347892994,0,0,-45976431.121788189,278645.03710174665,{"$f":"SUM(C61:P61)","v":327276343.77918744},null,{"$f":"Inflation!O60","v":1.1735018108868636},null,{"$f":"+C61*$S61","v":0},390917089.70989347,22071855.755263746,0,4259967.8669549972,326990.45563353697,0,11444665.947173795,1307961.8225341479,7357285.2517545819,0,0,-53953425.179533593,326990.45563353697,{"$f":"SUM(U61:AH61)","v":384059382.08530813},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($BO$1-$A61)<BC$3,$A61<$BO$1),((BC$3-($BO$1-$A61))/BC$3*U61),0)","v":0},351825380.73890412,4414371.1510527497,0,2555980.720172998,65398.091126707397,0,4904856.8345030546,1203324.8767314162,1471457.0503509166,0,0,-48558082.661580235,294291.41007018328,318176978.21133184,null,null,0,266014312.26600069,0,0,0,0,0,0,941732.51222458668,0,0,0,-36714647.866072863,222513.01737013858,230463909.92952254]
[2003,null,0,417897610.3533985,19466838.904520772,-3816046.966731898,2373495.0670015384,288397.61340030778,0,6344747.4948067702,1153590.4536012311,5335355.8479056936,0,0,-49171793.08475247,1441988.0670015386,401314183.75015193,null,{"$f":"Inflation!O61","v":1.1340255144193552},null,0,473906552.555632,22075892.002817884,-4327494.6244965605,2691603.9643282215,327050.25189359835,0,7195105.5416591624,1308201.0075743934,6050429.6600315692,0,0,-55762067.947858512,1635251.2594679913,455100523.67104971,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,438363561.11395961,8830356.8011271544,-2472854.0711408914,1884122.775029755,130820.10075743934,0,4111488.8809480928,1229708.9471199298,2420171.8640126279,0,0,-51579912.851769127,1512607.4150078921,404430070.97505242,null,null,0,333991284.65825492,0,0,0,0,0,0,968068.74560505117,0,0,0,-39298981.22039552,1152462.7923869654,296812834.97585142]
[2004,null,0,480465541.02018112,11052838.533566795,39550000,3060366.8044755724,294742.36089511454,0,10315982.631329009,1178969.4435804582,5452733.6765596187,0,0,-52169397.878435262,5157991.3156645047,504359767.90781689,null,{"$f":"Inflation!O62","v":1.109683045916646},null,0,533164465.01726383,12265147.529953277,43887964.466003351,3396037.1572126457,327070.60079875402,0,11447471.027956393,1308282.4031950161,6050806.1147769494,0,0,-57891496.341379449,5723735.5139781963,559679483.48975897,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,506506241.76640064,7359088.5179719655,31348546.047145251,2716829.7257701168,196242.36047925241,0,8176765.0199688524,1255951.1070672155,3630483.6688661696,0,0,-54996921.524310477,5437548.7382792858,511630775.42763835,null,null,0,388714092.51840049,0,0,0,0,0,0,994294.62642821227,0,0,0,-42206939.774470836,4173002.5200748011,351674449.89043266]
[2005,null,0,492720624.97039461,11321615.107344877,9332123.798623709,1509548.6809793166,301909.7361958634,0,10566840.766855219,6863468.0424987609,5585330.119623472,0,-2264323.0214689751,-53588978.174765758,6491059.3282110626,488839219.35449213,null,{"$f":"Inflation!O63","v":1.0833390301350454},null,0,533783483.98296076,12265147.529953277,10109853.945101185,1635353.0039937699,327070.60079875408,0,11447471.027956393,7435462.8125234861,6050806.1147769494,0,-2453029.5059906552,-58055031.641778849,7032017.9171732115,529578605.78746825,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,520438896.88338673,9812118.0239626225,8665589.0958010145,1471817.7035943929,261656.48063900328,0,9812118.0239626225,7286753.5562730161,4840644.8918215595,0,-2391703.7683408889,-56603655.850734375,6856217.4692438813,510450452.50960946,null,null,0,402157329.40988976,0,0,0,0,0,0,5799660.9937683186,0,0,-1848134.7300815959,-43739188.611931108,5297986.226233908,367667653.28787929]
[]
[2006,null,0,153777467.09345108,0,0,-3309376.8576001585,0,0,-5828324.1706264773,10998760.244990308,-12481565.58965501,0,0,-80248063.961228281,0,{"$f":"SUM(C66:P66)","v":62908896.759331465},null,{"$f":"Inflation!O64","v":1.0422847644501845},null,{"$f":"+C66*$S66","v":0},{"$f":"+D66*$S66","v":160279911.06724367},{"$f":"+E66*$S66","v":0},0,{"$f":"+G66*$S66","v":-3449313.0785006727},{"$f":"+H66*$S66","v":0},{"$f":"+I66*$S66","v":0},{"$f":"+J66*$S66","v":-6074773.4853207348},{"$f":"+K66*$S66","v":11463840.231193777},{"$f":"+L66*$S66","v":-13009345.6505831},{"$f":"+M66*$S66","v":0},{"$f":"+N66*$S66","v":0},{"$f":"+O66*$S66","v":-83641334.443412155},{"$f":"+P66*$S66","v":0},{"$f":"SUM(U66:AH66)","v":65568984.640620798},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CE$1=2006,U66,IF(AND(($CE$1-$A66)<BT$3,$A66<$CE$1),((BT$3-($CE$1-$A66))/BT$3*U66),0))","v":0},{"$f":"IF($CE$1=2006,V66,IF(AND(($CE$1-$A66)<BU$3,$A66<$CE$1),((BU$3-($CE$1-$A66))/BU$3*V66),0))","v":124662153.05230063},{"$f":"IF($CE$1=2006,W66,IF(AND(($CE$1-$A66)<BV$3,$A66<$CE$1),((BV$3-($CE$1-$A66))/BV$3*W66),0))","v":0},null,{"$f":"IF($CE$1=2006,Y66,IF(AND(($CE$1-$A66)<BX$3,$A66<$CE$1),((BX$3-($CE$1-$A66))/BX$3*Y66),0))","v":0},0,0,0,9171072.1849550214,0,0,0,-65054371.233765014,0,{"$f":"SUM(BT66:CG66)","v":68778854.003490627}]
[]
[2006,null,{"$f":"'PR2 Allow Outturn Revised Capex'!C79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!D79","v":560253130.5585022},{"$f":"'PR2 Allow Outturn Revised Capex'!E79","v":14041734.52373665},{"$f":"'PR2 Allow Outturn Revised Capex'!F79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!G79","v":1264095.5815681},{"$f":"'PR2 Allow Outturn Revised Capex'!H79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!I79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!J79","v":22239946.016157478},{"$f":"'PR2 Allow Outturn Revised Capex'!K79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!L79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!M79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!N79","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!O79","v":-130995770.95686242},{"$f":"'PR2 Allow Outturn Revised Capex'!P79","v":17354022.878750265},{"$f":"SUM(C68:P68)","v":484157158.60185224},null,{"$f":"Inflation!O64","v":1.0422847644501845},null,{"$f":"+C68*$S68","v":0},{"$f":"+D68*$S68","v":583943302.21664691},14635485.960544877,0,1317547.5654772262,0,0,23180356.894835517,0,0,0,0,-136534896.27574366,18087833.648441333,504629630.01020211,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($CE$1-$A68)<(BT$3+1),$A68<$CE$1),((BT$3-($CE$1-$A68)+0.5)/BT$3*U68),0)","v":0},{"$f":"IF(AND(($CE$1-$A68)<(BU$3+1),$A68<$CE$1),((BU$3-($CE$1-$A68)+0.5)/BU$3*V68),0)","v":460666382.85979921},{"$f":"IF(AND(($CE$1-$A68)<(BV$3+1),$A68<$CE$1),((BV$3-($CE$1-$A68)+0.5)/BV$3*W68),0)","v":0},0,65877.378273861308,0,0,0,0,0,0,0,-107710862.61753111,14269290.989325941,367290688.60986787]
[2007,null,{"$f":"'PR2 Allow Outturn Revised Capex'!C80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!D80","v":561870621.2967279},{"$f":"'PR2 Allow Outturn Revised Capex'!E80","v":18579726.241677091},{"$f":"'PR2 Allow Outturn Revised Capex'!F80","v":6036000},{"$f":"'PR2 Allow Outturn Revised Capex'!G80","v":2746074.7669235002},{"$f":"'PR2 Allow Outturn Revised Capex'!H80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!I80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!J80","v":16912924.336799413},{"$f":"'PR2 Allow Outturn Revised Capex'!K80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!L80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!M80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!N80","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!O80","v":-180750041.09316295},{"$f":"'PR2 Allow Outturn Revised Capex'!P80","v":14625785.701099377},{"$f":"SUM(C69:P69)","v":440021091.25006431},null,{"$f":"Inflation!O65","v":0.99391910961852614},null,{"$f":"+C69*$S69","v":0},558453947.64005184,18466744.963083658,5999295.7456574235,2729376.1872865069,0,0,16810078.697877176,0,0,0,0,-179650919.90682852,14536847.901508065,437345371.22863615,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($CE$1-$A69)<(BT$3+1),$A69<$CE$1),((BT$3-($CE$1-$A69)+0.5)/BT$3*U69),0)","v":0},{"$f":"IF(AND(($CE$1-$A69)<(BU$3+1),$A69<$CE$1),((BU$3-($CE$1-$A69)+0.5)/BU$3*V69),0)","v":452968201.97470874},0,0,409406.42809297604,0,0,0,0,0,0,0,-145716857.25776091,11790998.853445431,319451749.99848616]
[2008,null,{"$f":"'PR2 Allow Outturn Revised Capex'!C81","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!D81","v":515688016.98339367},{"$f":"'PR2 Allow Outturn Revised Capex'!E81","v":9024899.9778191522},{"$f":"'PR2 Allow Outturn Revised Capex'!F81","v":78000},{"$f":"'PR2 Allow Outturn Revised Capex'!G81","v":6693730.7745737899},{"$f":"'PR2 Allow Outturn Revised Capex'!H81","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!I81","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!J81","v":16812114.171473444},{"$f":"'PR2 Allow Outturn Revised Capex'!K81","v":-23810838.9280813},{"$f":"'PR2 Allow Outturn Revised Capex'!L81","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!M81","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!N81","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!O81","v":-138735566.75506133},{"$f":"'PR2 Allow Outturn Revised Capex'!P81","v":15450923.998497669},401201280.22261512,null,{"$f":"Inflation!O66","v":0.95520400670706984},null,0,492587260.03336114,8620620.6189434007,74505.912523151448,6393878.4556913022,0,0,16058998.817808144,-22744208.747159928,0,0,0,-132520769.23721074,14758784.510691393,383229070.36464787,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,410489383.36113429,0,0,1598469.6139228255,0,0,0,-19332577.435085937,0,0,0,-110433974.36434229,12298987.092242828,294620288.26787174]
[2009,null,{"$f":"'PR2 Allow Outturn Revised Capex'!C82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!D82","v":394701064.99794102},{"$f":"'PR2 Allow Outturn Revised Capex'!E82","v":6930379.4221634082},{"$f":"'PR2 Allow Outturn Revised Capex'!F82","v":779685},{"$f":"'PR2 Allow Outturn Revised Capex'!G82","v":10190639.838762261},{"$f":"'PR2 Allow Outturn Revised Capex'!H82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!I82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!J82","v":19283339.630904227},{"$f":"'PR2 Allow Outturn Revised Capex'!K82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!L82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!M82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!N82","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!O82","v":-98754611.574840009},{"$f":"'PR2 Allow Outturn Revised Capex'!P82","v":12872323.332633095},346002820.64756405,null,{"$f":"Inflation!O67","v":1},null,0,394701064.99794102,6930379.4221634082,779685,10190639.838762261,0,0,19283339.630904227,0,0,0,0,-98754611.574840009,12872323.332633095,346002820.64756405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,337688688.94268286,0,55691.78571428571,3566723.9435667912,0,0,1377381.4022074447,0,0,0,0,-84490056.569585338,11012987.740141647,269211417.24472767]
[2010,null,{"$f":"'PR2 Allow Outturn Revised Capex'!C83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!D83","v":327624888.34922481},{"$f":"'PR2 Allow Outturn Revised Capex'!E83","v":5174843.2630053833},{"$f":"'PR2 Allow Outturn Revised Capex'!F83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!G83","v":5738087.9997232901},{"$f":"'PR2 Allow Outturn Revised Capex'!H83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!I83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!J83","v":10454522.365501376},{"$f":"'PR2 Allow Outturn Revised Capex'!K83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!L83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!M83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!N83","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!O83","v":-39076517.572207913},{"$f":"'PR2 Allow Outturn Revised Capex'!P83","v":12761355.02804143},322677179.4332884,null,1,null,0,327624888.34922481,5174843.2630053833,0,5738087.9997232901,0,0,10454522.365501376,0,0,0,0,-39076517.572207913,12761355.02804143,322677179.4332884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,287581846.43987513,0,0,2582139.5998754804,0,0,2240254.7926074374,0,0,0,0,-34300498.757826947,11201633.857947478,{"$f":"SUM(BT72:CG72)","v":269305375.93247861}]
[]
[2011,null,{"$f":"'PR2 Allow Outturn Revised Capex'!C85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!D85","v":21952486.429504052},{"$f":"'PR2 Allow Outturn Revised Capex'!E85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!F85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!G85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!H85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!I85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!J85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!K85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!L85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!M85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!N85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!O85","v":0},{"$f":"'PR2 Allow Outturn Revised Capex'!P85","v":0},21952486.429504052,null,1,null,0,{"$f":"+D74*$S74","v":21952486.429504052},{"$f":"+E74*$S74","v":0},{"$f":"+F74*$S74","v":0},{"$f":"+G74*$S74","v":0},{"$f":"+H74*$S74","v":0},{"$f":"+I74*$S74","v":0},{"$f":"+J74*$S74","v":0},{"$f":"+K74*$S74","v":0},{"$f":"+L74*$S74","v":0},{"$f":"+M74*$S74","v":0},{"$f":"+N74*$S74","v":0},{"$f":"+O74*$S74","v":0},{"$f":"+P74*$S74","v":0},21952486.429504052,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CE$1=2011,U74,IF(AND(($CE$1-$A74)<BT$3,$A74<$CE$1),((BT$3-($CE$1-$A74))/BT$3*U74),0))","v":0},{"$f":"IF($CE$1=2011,V74,IF(AND(($CE$1-$A74)<BU$3,$A74<$CE$1),((BU$3-($CE$1-$A74))/BU$3*V74),0))","v":19513321.270670269},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT74:CG74)","v":19513321.270670269}]
[]
[2011,null,{"$f":"SUMIF(Capex!$C$37:$C$67,C$4,Capex!$E$37:$E$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,D$4,Capex!$E$37:$E$67)*1000000","v":360970351.73439246},{"$f":"SUMIF(Capex!$C$37:$C$67,E$4,Capex!$E$37:$E$67)*1000000","v":6772000},{"$f":"SUMIF(Capex!$C$37:$C$67,F$4,Capex!$E$37:$E$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,G$4,Capex!$E$37:$E$67)*1000000","v":16061150.145114332},{"$f":"SUMIF(Capex!$C$37:$C$67,H$4,Capex!$E$37:$E$67)*1000000","v":356249.99999999994},{"$f":"SUMIF(Capex!$C$37:$C$67,I$4,Capex!$E$37:$E$67)*1000000","v":6000000},{"$f":"SUMIF(Capex!$C$37:$C$67,J$4,Capex!$E$37:$E$67)*1000000","v":7040000},{"$f":"SUMIF(Capex!$C$37:$C$67,K$4,Capex!$E$37:$E$67)*1000000","v":3545250.0000000005},{"$f":"SUMIF(Capex!$C$37:$C$67,L$4,Capex!$E$37:$E$67)*1000000","v":3580920},{"$f":"SUMIF(Capex!$C$37:$C$67,M$4,Capex!$E$37:$E$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,N$4,Capex!$E$37:$E$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,O$4,Capex!$E$37:$E$67)*1000000","v":-49957720.286673985},{"$f":"SUMIF(Capex!$C$37:$C$67,P$4,Capex!$E$37:$E$67)*1000000","v":0},354368201.59283286,null,1,null,0,360970351.73439246,6772000,0,16061150.145114332,356249.99999999994,6000000,7040000,3545250.0000000005,3580920,0,0,-49957720.286673985,0,354368201.59283286,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AND(($CE$1-$A76)<(BU$3+1),$A76<$CE$1),((BU$3-($CE$1-$A76)+0.5)/BU$3*V76),0)","v":324873316.5609532},{"$f":"IF(AND(($CE$1-$A76)<(BV$3+1),$A76<$CE$1),((BV$3-($CE$1-$A76)+0.5)/BV$3*W76),0)","v":677200},{"$f":"IF(AND(($CE$1-$A76)<(BW$3+1),$A76<$CE$1),((BW$3-($CE$1-$A76)+0.5)/BW$3*X76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(BX$3+1),$A76<$CE$1),((BX$3-($CE$1-$A76)+0.5)/BX$3*Y76),0)","v":8833632.5798128843},{"$f":"IF(AND(($CE$1-$A76)<(BY$3+1),$A76<$CE$1),((BY$3-($CE$1-$A76)+0.5)/BY$3*Z76),0)","v":35624.999999999993},{"$f":"IF(AND(($CE$1-$A76)<(BZ$3+1),$A76<$CE$1),((BZ$3-($CE$1-$A76)+0.5)/BZ$3*AA76),0)","v":4200000},{"$f":"IF(AND(($CE$1-$A76)<(CA$3+1),$A76<$CE$1),((CA$3-($CE$1-$A76)+0.5)/CA$3*AB76),0)","v":2514285.7142857146},{"$f":"IF(AND(($CE$1-$A76)<(CB$3+1),$A76<$CE$1),((CB$3-($CE$1-$A76)+0.5)/CB$3*AC76),0)","v":3226177.5000000005},{"$f":"IF(AND(($CE$1-$A76)<(CC$3+1),$A76<$CE$1),((CC$3-($CE$1-$A76)+0.5)/CC$3*AD76),0)","v":358092},{"$f":"IF(AND(($CE$1-$A76)<(CD$3+1),$A76<$CE$1),((CD$3-($CE$1-$A76)+0.5)/CD$3*AE76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(CE$3+1),$A76<$CE$1),((CE$3-($CE$1-$A76)+0.5)/CE$3*AF76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(CF$3+1),$A76<$CE$1),((CF$3-($CE$1-$A76)+0.5)/CF$3*AG76),0)","v":-44961948.258006588},{"$f":"IF(AND(($CE$1-$A76)<(CG$3+1),$A76<$CE$1),((CG$3-($CE$1-$A76)+0.5)/CG$3*AH76),0)","v":0},299756381.09704524]
[2012,null,{"$f":"SUMIF(Capex!$C$37:$C$67,C$4,Capex!$F$37:$F$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,D$4,Capex!$F$37:$F$67)*1000000","v":391921954.59349418},{"$f":"SUMIF(Capex!$C$37:$C$67,E$4,Capex!$F$37:$F$67)*1000000","v":6682000},{"$f":"SUMIF(Capex!$C$37:$C$67,F$4,Capex!$F$37:$F$67)*1000000","v":2500000},{"$f":"SUMIF(Capex!$C$37:$C$67,G$4,Capex!$F$37:$F$67)*1000000","v":21950572.196719002},{"$f":"SUMIF(Capex!$C$37:$C$67,H$4,Capex!$F$37:$F$67)*1000000","v":285000.00000000006},{"$f":"SUMIF(Capex!$C$37:$C$67,I$4,Capex!$F$37:$F$67)*1000000","v":5500000},{"$f":"SUMIF(Capex!$C$37:$C$67,J$4,Capex!$F$37:$F$67)*1000000","v":7040000},{"$f":"SUMIF(Capex!$C$37:$C$67,K$4,Capex!$F$37:$F$67)*1000000","v":3545250.0000000005},{"$f":"SUMIF(Capex!$C$37:$C$67,L$4,Capex!$F$37:$F$67)*1000000","v":3398640},{"$f":"SUMIF(Capex!$C$37:$C$67,M$4,Capex!$F$37:$F$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,N$4,Capex!$F$37:$F$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,O$4,Capex!$F$37:$F$67)*1000000","v":-84221445.54010509},{"$f":"SUMIF(Capex!$C$37:$C$67,P$4,Capex!$F$37:$F$67)*1000000","v":0},358601971.25010806,null,1,null,0,391921954.59349418,6682000,2500000,21950572.196719002,285000.00000000006,5500000,7040000,3545250.0000000005,3398640,0,0,-84221445.54010509,0,358601971.25010806,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,361439135.90288907,2004600,1250000,14267871.927867351,85500.000000000015,4216666.666666667,3520000,3297082.5000000005,1019592,0,0,-77670888.664763585,0,313429560.33265954]
[2013,null,{"$f":"SUMIF(Capex!$C$37:$C$67,C$4,Capex!$G$37:$G$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,D$4,Capex!$G$37:$G$67)*1000000","v":383130949.2281577},{"$f":"SUMIF(Capex!$C$37:$C$67,E$4,Capex!$G$37:$G$67)*1000000","v":5771999.9999999991},{"$f":"SUMIF(Capex!$C$37:$C$67,F$4,Capex!$G$37:$G$67)*1000000","v":8500000},{"$f":"SUMIF(Capex!$C$37:$C$67,G$4,Capex!$G$37:$G$67)*1000000","v":141121585.07061198},{"$f":"SUMIF(Capex!$C$37:$C$67,H$4,Capex!$G$37:$G$67)*1000000","v":285000.00000000006},{"$f":"SUMIF(Capex!$C$37:$C$67,I$4,Capex!$G$37:$G$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,J$4,Capex!$G$37:$G$67)*1000000","v":7040000},{"$f":"SUMIF(Capex!$C$37:$C$67,K$4,Capex!$G$37:$G$67)*1000000","v":3665250},{"$f":"SUMIF(Capex!$C$37:$C$67,L$4,Capex!$G$37:$G$67)*1000000","v":3128160.0000000005},{"$f":"SUMIF(Capex!$C$37:$C$67,M$4,Capex!$G$37:$G$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,N$4,Capex!$G$37:$G$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,O$4,Capex!$G$37:$G$67)*1000000","v":-77101874.795668259},{"$f":"SUMIF(Capex!$C$37:$C$67,P$4,Capex!$G$37:$G$67)*1000000","v":0},475541069.50310147,null,1,null,0,383130949.2281577,5771999.9999999991,8500000,141121585.07061198,285000.00000000006,0,7040000,3665250,3128160.0000000005,0,0,-77101874.795668259,0,475541069.50310147,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,361845896.49326003,2885999.9999999995,5464285.7142857146,105841188.802959,142500.00000000003,0,4525714.2857142864,3481987.5,1564080.0000000002,0,0,-72818437.307020023,0,412933215.48919898]
[2014,null,{"$f":"SUMIF(Capex!$C$37:$C$67,C$4,Capex!$H$37:$H$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,D$4,Capex!$H$37:$H$67)*1000000","v":367937962.65510297},{"$f":"SUMIF(Capex!$C$37:$C$67,E$4,Capex!$H$37:$H$67)*1000000","v":14271999.999999998},{"$f":"SUMIF(Capex!$C$37:$C$67,F$4,Capex!$H$37:$H$67)*1000000","v":3000000},{"$f":"SUMIF(Capex!$C$37:$C$67,G$4,Capex!$H$37:$H$67)*1000000","v":127660934.457184},{"$f":"SUMIF(Capex!$C$37:$C$67,H$4,Capex!$H$37:$H$67)*1000000","v":285000.00000000006},{"$f":"SUMIF(Capex!$C$37:$C$67,I$4,Capex!$H$37:$H$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,J$4,Capex!$H$37:$H$67)*1000000","v":7040000},{"$f":"SUMIF(Capex!$C$37:$C$67,K$4,Capex!$H$37:$H$67)*1000000","v":53728674.491447471},{"$f":"SUMIF(Capex!$C$37:$C$67,L$4,Capex!$H$37:$H$67)*1000000","v":2822400},{"$f":"SUMIF(Capex!$C$37:$C$67,M$4,Capex!$H$37:$H$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,N$4,Capex!$H$37:$H$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,O$4,Capex!$H$37:$H$67)*1000000","v":-63021884.841942452},{"$f":"SUMIF(Capex!$C$37:$C$67,P$4,Capex!$H$37:$H$67)*1000000","v":0},513725086.76179206,null,1,null,0,367937962.65510297,14271999.999999998,3000000,127660934.457184,285000.00000000006,0,7040000,53728674.491447471,2822400,0,0,-63021884.841942452,0,513725086.76179206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,355673363.89993286,9990399.9999999981,2357142.8571428573,108511794.28860641,199500.00000000003,0,5531428.5714285709,52116814.256704047,1975679.9999999998,0,0,-60921155.347211041,0,475434968.5266037]
[2015,null,{"$f":"SUMIF(Capex!$C$37:$C$67,C$4,Capex!$I$37:$I$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,D$4,Capex!$I$37:$I$67)*1000000","v":418278513.4765501},{"$f":"SUMIF(Capex!$C$37:$C$67,E$4,Capex!$I$37:$I$67)*1000000","v":14972000},{"$f":"SUMIF(Capex!$C$37:$C$67,F$4,Capex!$I$37:$I$67)*1000000","v":2500000},{"$f":"SUMIF(Capex!$C$37:$C$67,G$4,Capex!$I$37:$I$67)*1000000","v":225758964.435399},{"$f":"SUMIF(Capex!$C$37:$C$67,H$4,Capex!$I$37:$I$67)*1000000","v":213750},{"$f":"SUMIF(Capex!$C$37:$C$67,I$4,Capex!$I$37:$I$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,J$4,Capex!$I$37:$I$67)*1000000","v":7040000},{"$f":"SUMIF(Capex!$C$37:$C$67,K$4,Capex!$I$37:$I$67)*1000000","v":53719429.921024434},{"$f":"SUMIF(Capex!$C$37:$C$67,L$4,Capex!$I$37:$I$67)*1000000","v":2748900},{"$f":"SUMIF(Capex!$C$37:$C$67,M$4,Capex!$I$37:$I$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,N$4,Capex!$I$37:$I$67)*1000000","v":0},{"$f":"SUMIF(Capex!$C$37:$C$67,O$4,Capex!$I$37:$I$67)*1000000","v":-114531460.32220902},{"$f":"SUMIF(Capex!$C$37:$C$67,P$4,Capex!$I$37:$I$67)*1000000","v":0},610700097.5107646,null,1,null,0,418278513.4765501,14972000,2500000,225758964.435399,213750,0,7040000,53719429.921024434,2748900,0,0,-114531460.32220902,0,610700097.5107646,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,413630974.43792176,13474800,2321428.5714285714,214471016.21362904,192375,0,6537142.8571428573,53182235.621814191,2474010,0,0,-113258888.54085115,0,593025094.16108537]
[2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT7:BT80)","v":108150913.44107199},6790445476.7534895,29033000,11448548.928571429,460148120.77660662,655500,8416666.6666666679,26246207.623386312,182663588.48106936,7391454,0,-11711521.738091793,-1391593410.3129644,72171191.142963111,{"$f":"SUM(CH7:CH80)","v":6293465735.7627678}]

{"sheet":"System Data","index":7,"n_rows":5,"n_cols":6,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[null,2011,2012,2013,2014,2015]
[]
["Total regulated units distributed including 110kV  (GWh)",23549.038166108097,24083.206405671688,24649.293029886925,25338.064485534647,26066.916900181233]
[]
["Growth (%)",null,{"$f":"C3/B3-1","v":2.2683229599260946E-2},2.350545083905109E-2,2.79428482923465E-2,2.8765117993234446E-2]

{"sheet":"Inflation","index":8,"n_rows":67,"n_cols":15,"rows_kept":67,"cut":false,"hidden":false,"merged":[[0,0,3,0],[0,14,2,14]]}
["Source: CSO 1947 base CPI table",null,null,null,null,null,null,null,null,null,null,null,null,"Average","Factor to convert to 2009 money"]
[null,"Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Mid-","Annual"]
[null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec","Index"]
[]
[1947,null,"-",null,null,"-",null,null,100,100,97,97,97,100,{"$f":"N$67/N5","v":29.053166666666669}]
[1948,99,99,99,100,100,100,99,99,99,99,99,99,{"$f":"SUM(B6:M6)/12","v":99.25},{"$f":"N$67/N6","v":29.272712006717047}]
[1949,99,99,99,99,99,99,100,100,100,100,100,100,99.5,29.199162479061979]
[1950,100,100,100,102,102,102,100,100,100,102,102,102,101,28.765511551155118]
[1951,103,103,103,109,109,109,111,111,111,113,113,113,109,26.654281345565753]
[1952,114,114,114,115,115,115,122,122,122,123,123,123,118.5,24.517440225035166]
[1953,123,123,123,126,126,126,125,125,125,125.1,125.1,125.1,124.77499999999998,23.284445334936226]
[1954,124.2,124.2,124.2,124.4,124.4,124.4,126.4,126.4,126.4,125.6,125.6,125.6,{"$f":"SUM(B12:M12)/12","v":125.14999999999998},23.214675722466382]
[1955,126.5,126.5,126.5,127.5,127.5,127.5,128.4,128.4,128.4,131.19999999999999,131.19999999999999,131.19999999999999,128.4,22.627076843198342]
[1956,131.9,131.9,131.9,134.4,134.4,134.4,134.80000000000001,134.80000000000001,134.80000000000001,134.4,134.4,134.4,133.87500000000003,21.701711795829443]
[1957,134.6,134.6,134.6,138,138,138,142.6,142.6,142.6,142.19999999999999,142.19999999999999,142.19999999999999,{"$f":"SUM(B15:M15)/12","v":139.35},20.84906111709126]
[1958,144.19999999999999,144.19999999999999,144.19999999999999,145.80000000000001,145.80000000000001,145.80000000000001,146.1,146.1,146.1,146.1,146.1,146.1,145.54999999999998,19.960952708118636]
[1959,147.1,147.1,147.1,147,147,147,144.5,144.5,144.5,143.6,143.6,143.6,145.54999999999998,19.960952708118636]
[1960,144.19999999999999,144.19999999999999,144.19999999999999,146.5,146.5,146.5,146.5,146.5,146.5,147.6,147.6,147.6,146.19999999999996,19.872207022343829]
[1961,148.6,148.6,148.6,150.4,150.4,150.4,150.6,150.6,150.6,151.4,151.4,151.4,150.25,19.336550194120914]
[1962,154.1,154.1,154.1,158.1,158.1,158.1,157.4,157.4,157.4,157,157,157,156.65,18.546547505053731]
[1963,159.6,159.6,159.6,159.19999999999999,159.19999999999999,159.19999999999999,159.1,159.1,159.1,164,164,164,160.47499999999999,18.104481487251391]
[1964,164.9,164.9,164.9,171.4,171.4,171.4,173.5,173.5,173.5,175.4,175.4,175.4,171.30000000000004,16.960400856197701]
[1965,177.2,177.2,177.2,180.4,180.4,180.4,181,181,181,181,181,181,179.9,16.149620159347787]
[1966,181.1,181.1,181.1,184.5,184.5,184.5,187.5,187.5,187.5,188,188,188,185.27500000000001,15.681104664237846]
[1967,188.2,188.2,188.2,191.5,191.5,191.5,191.6,191.6,191.6,192.9,192.9,192.9,191.04999999999998,15.207101107912417]
[1968,196.9,196.9,196.9,200,200,200,200.4,200.4,200.4,203.4,203.4,203.4,200.17500000000004,14.513883685108862]
[1969,210.1,210.1,210.1,213.7,213.7,213.7,217.2,217.2,217.2,218.8,218.8,218.8,214.95000000000005,13.51624408777235]
[1970,222.5,222.5,222.5,231.6,231.6,231.6,235.5,235.5,235.5,240.8,240.8,240.8,232.60000000000005,12.490613356262539]
[1971,244.7,244.7,244.7,251.4,251.4,251.4,256.3,256.3,256.3,261.5,261.5,261.5,253.47499999999999,11.461945622513728]
[1972,267.39999999999998,267.39999999999998,267.39999999999998,271.5,271.5,271.5,279,279,279,283.10000000000002,283.10000000000002,283.10000000000002,275.24999999999994,10.555192249470183]
[1973,294.3,294.3,294.3,303.2,303.2,303.2,310.39999999999998,310.39999999999998,310.39999999999998,318.89999999999998,318.89999999999998,318.89999999999998,306.70000000000005,9.4728290403217041]
[1974,333.9,333.9,333.9,352.4,352.4,352.4,365.9,365.9,365.9,382.8,382.8,382.8,358.75000000000006,8.0984436701509868]
[1975,413.5,413.5,413.5,438.7,438.7,438.7,435.2,435.2,435.2,447.2,447.2,447.2,433.64999999999992,6.6996810023444429]
[1976,479.9,479.9,479.9,509.8,509.8,509.8,517.4,517.4,517.4,539.29999999999995,539.29999999999995,539.29999999999995,511.60000000000008,5.6788832421162363]
[1977,559.9,559.9,559.9,580.9,580.9,580.9,587.20000000000005,587.20000000000005,587.20000000000005,597.5,597.5,597.5,581.375,4.9973195728517172]
[1978,606,606,606,616.70000000000005,616.70000000000005,616.70000000000005,635.5,635.5,635.5,644.9,644.9,644.9,625.77499999999986,4.6427496570918745]
[1979,671.7,671.7,671.7,693.2,693.2,693.2,721.8,721.8,721.8,747.8,747.8,747.8,708.625,{"$f":"N$67/N37","v":4.09993532075028}]
[1980,775.9,775.9,775.9,833.2,833.2,833.2,857.8,857.8,857.8,884.2,884.2,884.2,837.77500000000009,3.467896113713905]
[1981,938.7,938.7,938.7,975.4,975.4,975.4,1030.4000000000001,1030.4000000000001,1030.4000000000001,1090.3,1090.3,1090.3,1008.6999999999998,2.8802584184263584]
[1982,1115.8,1115.8,1115.8,1180.2,1180.2,1180.2,1205.3,1205.3,1205.3,1224.5,1224.5,1224.5,1181.4499999999998,2.4591109794461614]
[1983,1255.0999999999999,1255.0999999999999,1255.0999999999999,1289.4000000000001,1289.4000000000001,1289.4000000000001,1326.1,1326.1,1326.1,1350.6,1350.6,1350.6,1305.3000000000002,2.2257846216706247]
[1984,1382.5,1382.5,1382.5,1414.3,1414.3,1414.3,1431.4,1431.4,1431.4,1441.2,1441.2,1441.2,1417.3500000000001,2.0498230265401394]
[1985,1468.2,1468.2,1468.2,1487.8,1487.8,1487.8,1509.8,1509.8,1509.8,1512.2,1512.2,1512.2,1494.5,1.9440057990409281]
[1986,1535.5,1535.5,1535.5,1553.9,1553.9,1553.9,1556.3,1556.3,1556.3,1560,1560,1560,1551.425,1.8726761955406592]
[1987,1588.2,1588.2,1588.2,1598,1598,1598,1606.5,1606.5,1606.5,1607.8,1607.8,1607.8,1600.125,1.8156810665833401]
[1988,1618.8,1618.8,1618.8,1627.4,1627.4,1627.4,1640.8,1640.8,1640.8,1650.6,1650.6,1650.6,1634.3999999999996,1.7776044216022195]
[1989,1672.7,1672.7,1672.7,1689.8,1689.8,1689.8,1714.3,1714.3,1714.3,1727.8,1727.8,1727.8,1701.1499999999996,1.7078544905896997]
[1990,1743.3,1743.3,1743.3,1748.5,1748.5,1748.5,1764,1764,1764,1774.4,1774.4,1774.4,1757.5500000000002,1.6530492257214116]
[1991,1788.2,1788.2,1788.2,1802.1,1802.1,1802.1,1826.2,1826.2,1826.2,1838.3,1838.3,1838.3,1813.7,1.6018727830769515]
[1992,1853.9,1853.9,1853.9,1867.7,1867.7,1867.7,1878.1,1878.1,1878.1,1881.5,1881.5,1881.5,1870.3000000000002,1.5533960683669288]
[1993,1888.4,1888.4,1888.4,1885,1885,1885,1904,1904,1904,1909.2,1909.2,1909.2,1896.6500000000003,1.5318148665629749]
[1994,1921.3,1921.3,1921.3,1936.8,1936.8,1936.8,1952.4,1952.4,1952.4,1954.1,1954.1,1954.1,1941.1499999999996,1.4966986923559062]
[1995,1969.6,1969.6,1969.6,1990.4,1990.4,1990.4,1999,1999,1999,2000.7,2000.7,2000.7,1989.9250000000002,1.4600131495743141]
[1996,2009.4,2009.4,2009.4,2018,2018,2018,2028.4,2028.4,2028.4,2038.8,2038.8,2038.8,2023.6499999999999,1.4356814007692373]
[1997,2028.6,2040.8,2042.9,2044.9,2049,2055.1,2053.1,2049,2059.1999999999998,2063.3000000000002,2071.4,2077.5,2052.9,1.4152256157955414]
[1998,2065.3000000000002,2075.5,2085.6999999999998,2095.9,2104,2114.1999999999998,2108.1,2114.1999999999998,2120.4,2122.4,2114.1999999999998,2112.1999999999998,2102.6750000000002,1.3817240736997713]
[1999,2095.9,2108.1,2114.1999999999998,2124.4,2134.6,2140.6999999999998,2132.6,2144.8000000000002,2153,2155,2159.1,2183.6,2137.1666666666665,1.3594244716524997]
[2000,2179.5,2197.8000000000002,2212.1,2228.4,2244.6999999999998,2259,2265.1,2277.3000000000002,2285.5,2301.8000000000002,2310,2312,2256.1,1.2877605898083717]
[2001,2293.6999999999998,2314,2332.4,2352.8000000000002,2367,2379.3000000000002,2373.1999999999998,2381.3000000000002,2391.5,2399.6999999999998,2397.6,2409.9,2366.0333333333333,1.2279271917837169]
[2002,2405.1,2421.9,2443.6,2465.3000000000002,2477.4,2482.1999999999998,2472.6,2487,2499.1,2511.1,2513.5,2530.4,2475.7666666666664,1.1735018108868636]
[2003,2520.8000000000002,2544.9,2564.1,2571.4,2569,2569,2549.6999999999998,2566.5,2571.4,2569,2569,2578.6,2561.9500000000003,1.1340255144193552]
[2004,2566.5,2588.1999999999998,2597.9,2607.5,2612.3000000000002,2626.8,2619.6,2634,2636.4,2638.8,2643.7,2646.1,2618.15,1.109683045916646]
[2005,2624.4,2646.1,2653.3,2665.3,2675,2682.2,2682.2,2694.3,2716,2718.4,2713.5,2711.1,{"$f":"SUM(B63:M63)/12","v":2681.8166666666666},1.0833390301350454]
[2006,2703.9,2732.8,2744.9,2766.6,2778.6,2785.8,2795.5,2814.8,2824.4,2824.4,2834,2843.7,{"$f":"SUM(B64:M64)/12","v":2787.4500000000003},1.0422847644501845]
[2007,2840.9,2863.6,2883.5,2906.3,2917.6,2923.3,2931.9,2946.1,2954.6,2957.4,2974.5,2977.4,2923.0916666666667,0.99391910961852614]
[2008,2963.1,3000.1,3028.5,3031.4,3054.1,3068.4,3059.8,3074,3082.6,3076.9,3048.4,3011.5,3041.5666666666671,0.95520400670706984]
[2009,2960.3,2948.9,2948.9,2926.2,2911.9,2903.4,2880.7,2892,2880.7,2875,2875,2860.8,{"$f":"SUM(B67:M67)/12","v":2905.3166666666671},1]

{"sheet":"PR2 Allow Outturn Revised Capex","index":9,"n_rows":85,"n_cols":17,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[null,"New Business"]
[]
[null,"As per  PR2 determination CER/05/138 (2004 prices)",null,null,null,null,null,null,null,null,null,"Total"]
[null,null,null,null,null,2006,2007,2008,2009,2010]
[null,null,"(i) Commercial/Industrial Supplies","[€m]",null,46.065200853511463,46.065200853511463,46.065200853511463,46.065200853511463,46.065200853511463,null,{"$f":"SUM(F5:J5)","v":230.32600426755732}]
[null,null,"(ii). New housing Schemes","[€m]",null,45.062875246135583,44.612246493674228,41.302460139663957,40.889435538267314,40.48054118288465,null,212.34755860062575]
[null,null,"(iv) Non-scheme Houses","[€m]",null,46.250775054207537,45.788267303665457,42.364035233722937,41.940394881385707,41.520990932571848,null,217.86446340555352]
[null,null,"(v)  Whole Current Metering","[€m]",null,6.2456634524412422,5.4907837555989278,3.6920536759296438,3.7576073772175516,3.7931135694994862,null,22.97922183068685]
[null,null,"New Business","[€m]",null,{"$f":"SUM(F5:F8)","v":143.62451460629583},{"$f":"SUM(G5:G8)","v":141.95649840645007},133.42374990282801,132.65263865038202,131.85984653846748,null,{"$f":"SUM(F9:J9)","v":683.51724810442352}]
[]
[null,"Allowed Unit prices (2004 prices)"]
[null,null,"G1","[€]",null,1138.9355679905773,1126.3087878576441,1078.4605497217115,1066.9239148615054,1058.6308796028827]
[null,null,"G2","[€]",null,2728.2262940557721,2698.763807078928,2583.2385551639204,2550.8868409910219,2530.9833766292973]
[null,null,"G3","[€]",null,4610,4606.5200853511469,4606.5200853511469,4606.5200853511469,4606.5200853511469]
[null,null,"Meters ","[€]",null,96.021146954015634,86.728777893949626,59.002591489498101,59.921235961051785,60.487440652554092]
[]
[null,"Actual & Forecast Units ",null,null,null,null,null,null,"Outturn as per 12/3/09 note revised","Forecast as per DH01"]
[null,null,"G1",null,null,69406,59297,33800,14224,9000]
[null,null,"G2",null,null,21959,19802,17596,12257,9867]
[null,null,"G3",null,null,13762,15301,13654,8370,7473]
[null,null,null,null,null,{"$f":"SUM(F18:F20)","v":105127},{"$f":"SUM(G18:G20)","v":94400},{"$f":"SUM(H18:H20)","v":65050},{"$f":"SUM(I18:I20)","v":34851},{"$f":"SUM(J18:J20)","v":26340}]
[]
[null,null,"Percentage of G3 connections metered","%",null,0.8,0.8,0.8,0.8,0.8]
[]
[null,null,"Allowed Costs (2004 prices)"]
[]
[null,null,"G1","[€]",null,{"$f":"F12*F18","v":79048962.031954005},66786732.193594724,36451966.580593847,15175925.764990052,9527677.9164259452]
[null,null,"G2","[€]",null,59909121.1911707,53440920.907776929,45454665.616664343,31266220.010026954,24973212.977201276]
[null,null,"G3","[€]",null,63442820,70484363.825957894,62897425.245384559,38556573.114389099,34424524.597829118]
[null,null,"Meters ","[€]",null,{"$f":"(F18+F19)*F15+F20*F23*F15","v":9830126.5109585691},{"$f":"(G18+G19)*G15+G20*G23*G15","v":7921789.2270777803},3676994.2995523298,1988006.8454798153,1502834.6579889674]
[]
[null,null,"Total Allowed Costs (2004 prices)","[€]",null,{"$f":"SUM(F27:F30)","v":212231029.73408329},{"$f":"SUM(G27:G30)","v":198633806.15440732},{"$f":"SUM(H27:H30)","v":148481051.74219507},86986725.734885931,70428250.149445295]
[]
[null,null,"Diffence due to volumes","[€]",null,{"$f":"F32-(F9*1000000)","v":68606515.127787471},{"$f":"G32-(G9*1000000)","v":56677307.747957259},15057301.839367062,-45665912.915496081,-61431596.389022186]
[null,null,"Percentage of customer contribution","%",null,0.5,0.5,0.5,0.5,0.5]
[null,null,"Contribution (2004 prices)","[€]",null,{"$f":"-F34*F35","v":-34303257.563893735},{"$f":"-G34*G35","v":-28338653.87397863},-7528650.9196835309,22832956.457748041,30715798.194511093]
[]
[null,null,"Additional New Business (Nominal, 2010 in 2009 prices)","[€]",null,{"$f":"F34*Inflation!N64/Inflation!N62","v":73042885.469874218},{"$f":"G34*Inflation!N65/Inflation!N62","v":63278637.957013912},{"$f":"H34*Inflation!N66/Inflation!N62","v":17492423.03327065},{"$f":"I34*Inflation!N67/Inflation!N62","v":-50674689.338632002},{"$f":"J34*Inflation!N67/Inflation!N62","v":-68169600.996492177}]
[null,null,"Additional Contribution (Nominal, 2010 in 2009 prices)","[€]",null,{"$f":"-F38*F35","v":-36521442.734937109},{"$f":"-G38*G35","v":-31639318.978506956},-8746211.5166353248,25337344.669316001,34084800.498246089]
[]
[]
[null,"Additional Non-Network Capex"]
[null,"Nominal Money, 2010 & 2011 in 2009 prices",null,null,null,2006,2007,2008,2009,2010,2011]
[null,null,"Smart Metering Pilot (10 Years)","[€]",null,0,{"$f":"172000","v":172000},{"$f":"4100000","v":4100000},{"$f":"7730000","v":7730000},{"$f":"3300000","v":3300000},0]
[null,null,"IT Expenditure Associated with SEM (7 years)","[€]",null,0,{"$f":"5780000","v":5780000},{"$f":"56000","v":56000},0,0,0]
[null,null,"Market Enhancements Programme (7 years)","[€]",null,0,{"$f":"256000","v":256000},{"$f":"22000","v":22000},779685,0,0]
[]
[]
[]
[null,"Additional Other Capex",null,null,null,2006,2007,2008,2009,2010,2011]
[null,"Nominal Money, 2010 & 2011 in 2009 prices"]
[null,null,"New Business (Allowed cost driver variations)","[€]",null,0,0,0,0,0,29800000]
[null,null,"Capex underspend","[€]",null,0,0,0,0,0,-7847513.5704959482]
[null,null,"Carrickmines Adjustment","[€]",null,null,null,-23810838.9280813]
[]
[]
[null,"Summary of Capex Adjustments"]
[null,null,null,null,"Asset Categorisation",2006,2007,2008,2009,2010,2011]
[null,null,{"$f":"C38","v":"Additional New Business (Nominal, 2010 in 2009 prices)"},{"$f":"D38","v":"[€]"},"HV/MV/LV Networks",73042885.469874218,63278637.957013912,17492423.03327065,-50674689.338632002,-68169600.996492177,0]
[null,null,{"$f":"C39","v":"Additional Contribution (Nominal, 2010 in 2009 prices)"},{"$f":"D39","v":"[€]"},"Customer Contributions",-36521442.734937109,-31639318.978506956,-8746211.5166353248,25337344.669316001,34084800.498246089,0]
[null,null,{"$f":"C44","v":"Smart Metering Pilot (10 Years)"},{"$f":"D44","v":"[€]"},"Office Equip,Telecoms & Smart Metering (10 Year)",0,172000,4100000,7730000,3300000,0]
[null,null,{"$f":"C45","v":"IT Expenditure Associated with SEM (7 years)"},"[€]","IT (7 year)",0,5780000,56000,0,0,0]
[null,null,"Market Enhancements Programme (7 years)","[€]","IT (7 year)",0,256000,22000,779685,0,0]
[null,null,{"$f":"C52","v":"New Business (Allowed cost driver variations)"},{"$f":"D52","v":"[€]"},"HV/MV/LV Networks",0,0,0,0,0,29800000]
[null,null,{"$f":"C53","v":"Capex underspend"},"[€]","HV/MV/LV Networks",0,0,0,0,0,-7847513.5704959482]
[null,null,"Carrickmines Adjustment","[€]","Premises",0,0,-23810838.9280813,0,0,0]
[]
[]
["Capitalised Year",null,{"$f":"'2011 to 2015 Distribution RAB'!C4","v":"110kV Networks"},{"$f":"'2011 to 2015 Distribution RAB'!D4","v":"HV/MV/LV Networks"},{"$f":"'2011 to 2015 Distribution RAB'!E4","v":"IT (5 year)"},{"$f":"'2011 to 2015 Distribution RAB'!F4","v":"IT (7 year)"},{"$f":"'2011 to 2015 Distribution RAB'!G4","v":"Office Equip,Telecoms & Smart Metering (10 Year)"},{"$f":"'2011 to 2015 Distribution RAB'!H4","v":"F&F"},{"$f":"'2011 to 2015 Distribution RAB'!I4","v":"Scada Tel (15 years)"},{"$f":"'2011 to 2015 Distribution RAB'!J4","v":"Vehicles"},{"$f":"'2011 to 2015 Distribution RAB'!K4","v":"Premises"},{"$f":"'2011 to 2015 Distribution RAB'!L4","v":"Tools"},{"$f":"'2011 to 2015 Distribution RAB'!M4","v":"Telecoms (15 Years)"},{"$f":"'2011 to 2015 Distribution RAB'!N4","v":"Grants"},{"$f":"'2011 to 2015 Distribution RAB'!O4","v":"Customer Contributions"},{"$f":"'2011 to 2015 Distribution RAB'!P4","v":"Other"},{"$f":"'2011 to 2015 Distribution RAB'!Q4","v":"Total"}]
["Allowed as per PR2 determination in Nominal Prices to 2009, 2010 in 2009 prices"]
[2006,null,0,487210245.08862799,14041734.52373665,0,1264095.5815681,0,0,22239946.016157478,0,0,0,0,-94474328.221925303,17354022.878750265,{"$f":"SUM(C71:P71)","v":447635715.86691523}]
[2007,null,0,498591983.33971399,18579726.241677091,0,2574074.7669235002,0,0,16912924.336799413,0,0,0,0,-149110722.114656,14625785.701099377,{"$f":"SUM(C72:P72)","v":402173772.27155745}]
[2008,null,0,498195593.95012301,9024899.9778191522,0,2593730.7745737899,0,0,16812114.171473444,0,0,0,0,-129989355.238426,15450923.998497669,412087907.63406104]
[2009,null,0,445375754.336573,6930379.4221634082,0,2460639.83876226,0,0,19283339.630904227,0,0,0,0,-124091956.244156,12872323.332633095,362830480.31688005]
[2010,null,0,395794489.34571701,5174843.2630053833,0,2438087.9997232901,0,0,10454522.365501376,0,0,0,0,-73161318.070454001,12761355.02804143,353461979.93153453]
[]
[]
["Adjusted capex in Nominal Prices to 2009, 2010 & 2011 in 2009 prices"]
[2006,null,{"$f":"C71+SUMIF($E$59:$E$66,C$69,$F$59:$F$66)","v":0},{"$f":"D71+SUMIF($E$59:$E$66,D$69,$F$59:$F$66)","v":560253130.5585022},14041734.52373665,0,1264095.5815681,0,0,22239946.016157478,0,0,0,0,-130995770.95686242,17354022.878750265,{"$f":"SUM(C79:P79)","v":484157158.60185224}]
[2007,null,{"$f":"C72+SUMIF($E$59:$E$66,C$69,$G$59:$G$66)","v":0},{"$f":"D72+SUMIF($E$59:$E$66,D$69,$G$59:$G$66)","v":561870621.2967279},18579726.241677091,6036000,2746074.7669235002,0,0,16912924.336799413,0,0,0,0,-180750041.09316295,14625785.701099377,{"$f":"SUM(C80:P80)","v":440021091.25006431}]
[2008,null,{"$f":"C73+SUMIF($E$59:$E$66,C$69,$H$59:$H$66)","v":0},{"$f":"D73+SUMIF($E$59:$E$66,D$69,$H$59:$H$66)","v":515688016.98339367},9024899.9778191522,78000,6693730.7745737899,0,0,16812114.171473444,-23810838.9280813,0,0,0,-138735566.75506133,15450923.998497669,401201280.22261512]
[2009,null,{"$f":"C74+SUMIF($E$59:$E$66,C$69,$I$59:$I$66)","v":0},{"$f":"D74+SUMIF($E$59:$E$66,D$69,$I$59:$I$66)","v":394701064.99794102},6930379.4221634082,779685,10190639.838762261,0,0,19283339.630904227,0,0,0,0,-98754611.574840009,12872323.332633095,346002820.64756405]
[2010,null,{"$f":"C75+SUMIF($E$59:$E$66,C$69,$J$59:$J$66)","v":0},{"$f":"D75+SUMIF($E$59:$E$66,D$69,$J$59:$J$66)","v":327624888.34922481},5174843.2630053833,0,5738087.9997232901,0,0,10454522.365501376,0,0,0,0,-39076517.572207913,12761355.02804143,322677179.4332884]
[]
[2011,null,{"$f":"SUMIF($E$59:$E$66,C$69,$K$59:$K$66)","v":0},{"$f":"SUMIF($E$59:$E$66,D$69,$K$59:$K$66)","v":21952486.429504052},0,0,0,0,0,0,0,0,0,0,0,0,21952486.429504052]

{"sheet":"PR2 Adjustments","index":10,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["PR2 Adjustments"]
["2009 Money",null,2011,2012,2013,2014,2015,null,"Total"]
["Revenue associated with PR2 Capex underspend","[€]",-1101512.8245705999]
["Revenue associated with error in calculation of RAB","[€]",-6752764.7943520499]
["PR2 K factors","[€]",{"$f":"C9/((1+C11)*(1+C12))","v":126302497.66396447}]
["Deferral","[€]",-50000000,{"$f":"-C6*(1+RoR)","v":52974999.999999993}]
["Total","[€]",{"$f":"SUM(C3:C6)","v":68448220.045041814},{"$f":"SUM(D3:D6)","v":52974999.999999993},{"$f":"SUM(E3:E6)","v":0},{"$f":"SUM(F3:F6)","v":0},{"$f":"SUM(G3:G6)","v":0},null,{"$f":"SUM(C7:G7)","v":121423220.0450418}]
[]
["PR2 K factors (2011 money)","[€]",{"$f":"109030000+16000000","v":125030000}]
[]
["2010 HICP estimate",null,-1.4999999999999999E-2]
["2011 HICP estmiate",null,5.0000000000000001E-3]

{"sheet":"Error check","index":11,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[]}
["Errors"]
[null,null,"No of Errors",{"$f":"COUNTIF(D4:D16,\"No\")","v":0}]
[]
[1,"NPV of Revenue equals NPV of costs",null,{"$f":"IF(INT(NPV_of_Costs_Benefits)=INT(NPV_of_Revenue),\"Yes\",\"No\")","v":"Yes"}]
[2,"Capex input equals capex in RAB",null,{"$f":"IF((Capex!K70*1000000)=SUM('2011 to 2015 Distribution RAB'!Q76:Q80),\"Yes\",\"No\")","v":"Yes"}]
[3,"Total Deferals/Clawback input equals Deferals/Clawback in Revenue calculations",null,{"$f":"IF('PR2 Adjustments'!I7=Revenue!J6,\"Yes\",\"No\")","v":"Yes"}]

{"sheet":"Nominal Asset Base","index":12,"n_rows":82,"n_cols":86,"rows_kept":82,"cut":false,"hidden":false,"merged":[]}
[null,"Historic Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexed Gross Asset Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indexed Net Book Value (CAV 2000 using ESB asset lifes)",null,null,null,null,null,null,null,null,null,null,null,"Opening Asset Base",2001,null,null,null,null,"Indexed Net Book Value (CAV 2005 applying FRS 15 and CER PR1 asset lifes)",null,null,null,null,null,null,null,null,null,null,"Opening Asset Base",2006,null,null,null,null,"Indexed Net Book Value",null,null,null,null,null,null,null,null,null,"Opening Asset Base",2016]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Life",30,25,5,7,10,5,15,7,50,5,15,25,25,40,null,null,"Asset Life",40,40,5,7,10,5,15,7,50,5,15,40,40,40,null,null,"Asset Life",45,45,5,7,10,5,15,7,50,5,15,45,45,45]
["Capitalised Year",null,"110kV Networks","HV/MV/LV Networks","IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,"Indexation",null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},{"$f":"E4","v":"IT (5 year)"},{"$f":"F4","v":"IT (7 year)"},{"$f":"G4","v":"Office Equip,Telecoms & Smart Metering (10 Year)"},"F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},"IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},"IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total",null,null,{"$f":"C4","v":"110kV Networks"},{"$f":"D4","v":"HV/MV/LV Networks"},"IT (5 year)","IT (7 year)","Office Equip,Telecoms & Smart Metering (10 Year)","F&F","Scada Tel (15 years)","Vehicles","Premises","Tools","Telecoms (15 Years)","Grants","Customer Contributions","Other","Total"]
[null,null,null,"€","€","€","€","€","€","€","€","€","€","€","€",null,"€",null,null,null,null,"€","€",null,"€","€","€","€","€","€","€","€","€",null,"€",null,null,"€","€","€",null,"€","€","€","€","€","€","€","€","€","€","€",null,null,"€","€","€",null,"€","€","€","€","€","€","€","€","€","€","€",null,null,"€","€","€",null,"€","€","€","€","€","€","€","€","€","€","€"]
[]
[1950,null,{"$f":"'2011 to 2015 Distribution RAB'!C7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D7","v":1040673.3},{"$f":"'2011 to 2015 Distribution RAB'!E7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N7","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O7","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P7","v":0},{"$f":"SUM(C7:P7)","v":-92615.480174999917},null,1,null,{"$f":"+C7*$S7","v":0},{"$f":"+D7*$S7","v":1040673.3},0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,{"$f":"SUM(U7:AG7)","v":-92615.480174999917},null,null,{"$f":"IF(AND(($AX$1-$A7)<AL$3,$A7<$AX$1),((AL$3-($AX$1-$A7))/AL$3*U7),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL7:AY7)","v":0},null,null,{"$f":"IF(AND(($BO$1-$A7)<BC$3,$A7<$BO$1),((BC$3-($BO$1-$A7))/(BC$3-(2001-$A7))*AL7),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BC7:BP7)","v":0},null,null,{"$f":"IF(AND(($CE$1-$A7)<BT$3,$A7<$CE$1),((BT$3-($CE$1-$A7))/(BT$3-(2006-$A7))*BC7),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT7:CG7)","v":0}]
[1951,null,{"$f":"'2011 to 2015 Distribution RAB'!C8","v":98142.91},{"$f":"'2011 to 2015 Distribution RAB'!D8","v":1262213.4500000002},{"$f":"'2011 to 2015 Distribution RAB'!E8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K8","v":15366.37},{"$f":"'2011 to 2015 Distribution RAB'!L8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N8","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O8","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P8","v":0},242433.94982500025,null,1,null,{"$f":"+C8*$S8","v":98142.91},{"$f":"+D8*$S8","v":1262213.4500000002},{"$f":"+E8*$S8","v":0},0,0,0,0,0,15366.37,0,0,0,-1133288.780175,0,{"$f":"SUM(U8:AG8)","v":242433.94982500025},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AL8:AY8)","v":0},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT8:CG8)","v":0}]
[1952,null,{"$f":"'2011 to 2015 Distribution RAB'!C9","v":635771.83000000007},{"$f":"'2011 to 2015 Distribution RAB'!D9","v":2314774.0299999998},{"$f":"'2011 to 2015 Distribution RAB'!E9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K9","v":41555.99},{"$f":"'2011 to 2015 Distribution RAB'!L9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N9","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O9","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P9","v":0},1858813.0698250001,null,1,null,635771.83000000007,2314774.0299999998,0,0,0,0,0,0,41555.99,0,0,0,-1133288.780175,0,1858813.0698250001,null,null,0,0,0,0,0,0,0,0,831.11979999999994,0,0,0,0,0,831.11979999999994,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1953,null,{"$f":"'2011 to 2015 Distribution RAB'!C10","v":88938.790000000008},{"$f":"'2011 to 2015 Distribution RAB'!D10","v":3258531.48},{"$f":"'2011 to 2015 Distribution RAB'!E10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K10","v":495.89},{"$f":"'2011 to 2015 Distribution RAB'!L10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N10","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O10","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P10","v":0},2214677.3798250002,null,1,null,88938.790000000008,3258531.48,0,0,0,0,0,0,495.89,0,0,0,-1133288.780175,0,2214677.3798250002,null,null,0,0,0,0,0,0,0,0,19.835599999999999,0,0,0,0,0,19.835599999999999,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1954,null,{"$f":"'2011 to 2015 Distribution RAB'!C11","v":133577.72},{"$f":"'2011 to 2015 Distribution RAB'!D11","v":2327058.17},{"$f":"'2011 to 2015 Distribution RAB'!E11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K11","v":40225.300000000003},{"$f":"'2011 to 2015 Distribution RAB'!L11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N11","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O11","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P11","v":0},1367572.409825,null,1,null,133577.72,2327058.17,0,0,0,0,0,0,40225.300000000003,0,0,0,-1133288.780175,0,1367572.409825,null,null,0,0,0,0,0,0,0,0,2413.518,0,0,0,0,0,2413.518,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1955,null,{"$f":"'2011 to 2015 Distribution RAB'!C12","v":61203.929999999993},{"$f":"'2011 to 2015 Distribution RAB'!D12","v":3488740.09},{"$f":"'2011 to 2015 Distribution RAB'!E12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K12","v":380807.15},{"$f":"'2011 to 2015 Distribution RAB'!L12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N12","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O12","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P12","v":0},2797462.389825,null,1,null,61203.929999999993,3488740.09,0,0,0,0,0,0,380807.15,0,0,0,-1133288.780175,0,2797462.389825,null,null,0,0,0,0,0,0,0,0,30464.572000000004,0,0,0,0,0,30464.572000000004,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1956,null,{"$f":"'2011 to 2015 Distribution RAB'!C13","v":122537.32999999999},{"$f":"'2011 to 2015 Distribution RAB'!D13","v":1805001.52},{"$f":"'2011 to 2015 Distribution RAB'!E13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N13","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O13","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P13","v":0},794250.06982500013,null,1,null,122537.32999999999,1805001.52,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,794250.06982500013,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1957,null,{"$f":"'2011 to 2015 Distribution RAB'!C14","v":72223.97},{"$f":"'2011 to 2015 Distribution RAB'!D14","v":2225517.0399999996},{"$f":"'2011 to 2015 Distribution RAB'!E14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K14","v":11480.97},{"$f":"'2011 to 2015 Distribution RAB'!L14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N14","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O14","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P14","v":0},1175933.199825,null,1,null,72223.97,2225517.0399999996,0,0,0,0,0,0,11480.97,0,0,0,-1133288.780175,0,1175933.199825,null,null,0,0,0,0,0,0,0,0,1377.7163999999998,0,0,0,0,0,1377.7163999999998,null,null,0,0,0,0,0,0,0,0,229.61939999999996,0,0,0,0,0,229.61939999999996,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1958,null,{"$f":"'2011 to 2015 Distribution RAB'!C15","v":37688.370000000003},{"$f":"'2011 to 2015 Distribution RAB'!D15","v":1139886.5199999998},{"$f":"'2011 to 2015 Distribution RAB'!E15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N15","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O15","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P15","v":0},44286.109824999934,null,1,null,37688.370000000003,1139886.5199999998,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,44286.109824999934,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1959,null,{"$f":"'2011 to 2015 Distribution RAB'!C16","v":43444.93},{"$f":"'2011 to 2015 Distribution RAB'!D16","v":1208564.75},{"$f":"'2011 to 2015 Distribution RAB'!E16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K16","v":11962.2},{"$f":"'2011 to 2015 Distribution RAB'!L16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N16","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O16","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P16","v":0},130683.09982499992,null,1,null,43444.93,1208564.75,0,0,0,0,0,0,11962.2,0,0,0,-1133288.780175,0,130683.09982499992,null,null,0,0,0,0,0,0,0,0,1913.9520000000002,0,0,0,0,0,1913.9520000000002,null,null,0,0,0,0,0,0,0,0,717.73200000000008,0,0,0,0,0,717.73200000000008,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1960,null,{"$f":"'2011 to 2015 Distribution RAB'!C17","v":19957.740000000002},{"$f":"'2011 to 2015 Distribution RAB'!D17","v":829406.33},{"$f":"'2011 to 2015 Distribution RAB'!E17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K17","v":892.63},{"$f":"'2011 to 2015 Distribution RAB'!L17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N17","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O17","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P17","v":0},-283032.08017500001,null,1,null,19957.740000000002,829406.33,0,0,0,0,0,0,892.63,0,0,0,-1133288.780175,0,-283032.08017500001,null,null,0,0,0,0,0,0,0,0,160.67339999999999,0,0,0,0,0,160.67339999999999,null,null,0,0,0,0,0,0,0,0,71.410399999999996,0,0,0,0,0,71.410399999999996,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1961,null,{"$f":"'2011 to 2015 Distribution RAB'!C18","v":3920.95},{"$f":"'2011 to 2015 Distribution RAB'!D18","v":1291001.76},{"$f":"'2011 to 2015 Distribution RAB'!E18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K18","v":42840.959999999999},{"$f":"'2011 to 2015 Distribution RAB'!L18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N18","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O18","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P18","v":0},204474.88982499996,null,1,null,3920.95,1291001.76,0,0,0,0,0,0,42840.959999999999,0,0,0,-1133288.780175,0,204474.88982499996,null,null,0,0,0,0,0,0,0,0,8568.1920000000009,0,0,0,0,0,8568.1920000000009,null,null,0,0,0,0,0,0,0,0,4284.0960000000005,0,0,0,0,0,4284.0960000000005,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1962,null,{"$f":"'2011 to 2015 Distribution RAB'!C19","v":227247.56},{"$f":"'2011 to 2015 Distribution RAB'!D19","v":2039974.2199999997},{"$f":"'2011 to 2015 Distribution RAB'!E19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N19","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O19","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P19","v":0},1133932.9998249998,null,1,null,227247.56,2039974.2199999997,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,1133932.9998249998,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1963,null,{"$f":"'2011 to 2015 Distribution RAB'!C20","v":354047.76999999996},{"$f":"'2011 to 2015 Distribution RAB'!D20","v":1980843.2799999998},{"$f":"'2011 to 2015 Distribution RAB'!E20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K20","v":10268.370000000001},{"$f":"'2011 to 2015 Distribution RAB'!L20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N20","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O20","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P20","v":0},1211870.639825,null,1,null,354047.76999999996,1980843.2799999998,0,0,0,0,0,0,10268.370000000001,0,0,0,-1133288.780175,0,1211870.639825,null,null,0,0,0,0,0,0,0,0,2464.4088000000002,0,0,0,0,0,2464.4088000000002,null,null,0,0,0,0,0,0,0,0,1437.5718000000002,0,0,0,0,0,1437.5718000000002,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1964,null,{"$f":"'2011 to 2015 Distribution RAB'!C21","v":235862.73},{"$f":"'2011 to 2015 Distribution RAB'!D21","v":3710274.48},{"$f":"'2011 to 2015 Distribution RAB'!E21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N21","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O21","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P21","v":0},2812848.429825,null,1,null,235862.73,3710274.48,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,2812848.429825,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1965,null,{"$f":"'2011 to 2015 Distribution RAB'!C22","v":1033290.7},{"$f":"'2011 to 2015 Distribution RAB'!D22","v":4548239.42},{"$f":"'2011 to 2015 Distribution RAB'!E22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N22","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O22","v":-1125058.340175},{"$f":"'2011 to 2015 Distribution RAB'!P22","v":0},4456471.7798250001,null,1,null,1033290.7,4548239.42,0,0,0,0,0,0,0,0,0,0,-1125058.340175,0,4456471.7798250001,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1966,null,{"$f":"'2011 to 2015 Distribution RAB'!C23","v":530589.27},{"$f":"'2011 to 2015 Distribution RAB'!D23","v":5128232.2699999996},{"$f":"'2011 to 2015 Distribution RAB'!E23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N23","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O23","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P23","v":0},4525532.7598249987,null,1,null,530589.27,5128232.2699999996,0,0,0,0,0,0,0,0,0,0,-1133288.780175,0,4525532.7598249987,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,{"$f":"IF(AND(($CE$1-$A23)<BT$3,$A23<$CE$1),((BT$3-($CE$1-$A23))/(BT$3-(2006-$A23))*BC23),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[1967,null,{"$f":"'2011 to 2015 Distribution RAB'!C24","v":849018.04},{"$f":"'2011 to 2015 Distribution RAB'!D24","v":5295909.3100000005},{"$f":"'2011 to 2015 Distribution RAB'!E24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K24","v":258532.63},{"$f":"'2011 to 2015 Distribution RAB'!L24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N24","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O24","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P24","v":0},5270171.199825,null,1,null,849018.04,5295909.3100000005,0,0,0,0,0,0,258532.63,0,0,0,-1133288.780175,0,5270171.199825,null,null,0,0,0,0,0,0,0,0,82730.441600000006,0,0,0,0,0,82730.441600000006,null,null,0,0,0,0,0,0,0,0,56877.178600000007,0,0,0,0,0,56877.178600000007,null,null,0,0,0,0,0,0,0,0,5170.6526000000003,0,0,0,0,0,5170.6526000000003]
[1968,null,{"$f":"'2011 to 2015 Distribution RAB'!C25","v":2095221.65},{"$f":"'2011 to 2015 Distribution RAB'!D25","v":5974407.2100000009},{"$f":"'2011 to 2015 Distribution RAB'!E25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K25","v":24460.23},{"$f":"'2011 to 2015 Distribution RAB'!L25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N25","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O25","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P25","v":0},6960800.3098250013,null,1,null,2095221.65,5974407.2100000009,0,0,0,0,0,0,24460.23,0,0,0,-1133288.780175,0,6960800.3098250013,null,null,0,0,0,{"$f":"IF(AND(($AX$1-$A25)<AO$3,$A25<$AX$1),((AO$3-($AX$1-$A25))/AO$3*X25),0)","v":0},0,0,0,0,8316.4781999999996,0,0,0,0,0,8316.4781999999996,null,null,0,0,0,{"$f":"IF(AND(($BO$1-$A25)<BF$3,$A25<$BO$1),((BF$3-($BO$1-$A25))/(BF$3-(2001-$A25))*AO25),0)","v":0},0,0,0,0,5870.4552000000003,0,0,0,0,0,5870.4552000000003,null,null,0,0,0,0,0,0,0,0,978.40920000000006,0,0,0,0,0,978.40920000000006]
[1969,null,{"$f":"'2011 to 2015 Distribution RAB'!C26","v":57142.3},{"$f":"'2011 to 2015 Distribution RAB'!D26","v":5806671.0599999996},{"$f":"'2011 to 2015 Distribution RAB'!E26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K26","v":12252.97},{"$f":"'2011 to 2015 Distribution RAB'!L26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N26","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O26","v":-1133288.780175},{"$f":"'2011 to 2015 Distribution RAB'!P26","v":0},4742777.5498249996,null,1,null,57142.3,5806671.0599999996,0,0,0,0,0,0,12252.97,0,0,0,-1133288.780175,0,4742777.5498249996,null,null,{"$f":"IF(AND(($AX$1-$A26)<AL$3,$A26<$AX$1),((AL$3-($AX$1-$A26))/AL$3*U26),0)","v":0},0,0,0,0,0,0,0,4411.0691999999999,0,0,0,0,0,4411.0691999999999,null,null,{"$f":"IF(AND(($BO$1-$A26)<BC$3,$A26<$BO$1),((BC$3-($BO$1-$A26))/(BC$3-(2001-$A26))*AL26),0)","v":0},0,0,0,0,0,0,0,3185.7721999999999,0,0,0,0,0,3185.7721999999999,null,null,0,0,0,0,0,0,0,0,735.17820000000006,0,0,0,0,0,735.17820000000006]
[1970,null,{"$f":"'2011 to 2015 Distribution RAB'!C27","v":690591.56},{"$f":"'2011 to 2015 Distribution RAB'!D27","v":8258520.0800000001},{"$f":"'2011 to 2015 Distribution RAB'!E27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K27","v":64708.4},{"$f":"'2011 to 2015 Distribution RAB'!L27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N27","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O27","v":-2538540.2030000002},{"$f":"'2011 to 2015 Distribution RAB'!P27","v":0},6475279.8370000012,null,1,null,690591.56,8258520.0800000001,0,0,0,0,0,0,64708.4,0,0,0,-2538540.2030000002,0,6475279.8370000012,null,null,0,0,0,0,0,0,0,0,24589.191999999999,0,0,0,0,0,24589.191999999999,null,null,0,0,0,0,0,0,0,0,18118.351999999999,0,0,0,0,0,18118.351999999999,null,null,0,0,0,0,0,0,0,0,5176.6719999999996,0,0,0,0,0,5176.6719999999996]
[1971,null,{"$f":"'2011 to 2015 Distribution RAB'!C28","v":511192.28},{"$f":"'2011 to 2015 Distribution RAB'!D28","v":11050340.550000003},{"$f":"'2011 to 2015 Distribution RAB'!E28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K28","v":211027.24},{"$f":"'2011 to 2015 Distribution RAB'!L28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N28","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O28","v":-1939524.7949999999},{"$f":"'2011 to 2015 Distribution RAB'!P28","v":0},9833035.2750000022,null,1,null,511192.28,11050340.550000003,0,0,0,0,0,0,211027.24,0,0,0,-1939524.7949999999,0,9833035.2750000022,null,null,0,0,0,0,0,0,0,0,84410.896000000008,0,0,0,0,0,84410.896000000008,null,null,0,0,0,0,0,0,0,0,63308.172000000006,0,0,0,0,0,63308.172000000006,null,null,0,0,0,0,0,0,0,0,21102.724000000002,0,0,0,0,0,21102.724000000002]
[1972,null,{"$f":"'2011 to 2015 Distribution RAB'!C29","v":2361752.17},{"$f":"'2011 to 2015 Distribution RAB'!D29","v":10192632.26},{"$f":"'2011 to 2015 Distribution RAB'!E29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K29","v":110455.71},{"$f":"'2011 to 2015 Distribution RAB'!L29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N29","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O29","v":-2036977.1865000001},{"$f":"'2011 to 2015 Distribution RAB'!P29","v":0},10627862.953500001,null,1,null,2361752.17,10192632.26,0,0,0,0,0,0,110455.71,0,0,0,-2036977.1865000001,0,10627862.953500001,null,null,78725.07233333333,0,0,0,0,0,0,0,46391.398200000003,0,0,0,0,0,125116.47053333334,null,null,42940.948545454543,0,0,0,0,0,0,0,35345.8272,0,0,0,0,0,78286.775745454535,null,null,3903.7225950413222,0,0,0,0,0,0,0,13254.6852,0,0,0,0,0,17158.407795041323]
[1973,null,{"$f":"'2011 to 2015 Distribution RAB'!C30","v":144772.70000000001},{"$f":"'2011 to 2015 Distribution RAB'!D30","v":12954114.609999999},{"$f":"'2011 to 2015 Distribution RAB'!E30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K30","v":195964.38},{"$f":"'2011 to 2015 Distribution RAB'!L30","v":61070.59},{"$f":"'2011 to 2015 Distribution RAB'!M30","v":4243.0225},{"$f":"'2011 to 2015 Distribution RAB'!N30","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O30","v":-2271561.2820000001},{"$f":"'2011 to 2015 Distribution RAB'!P30","v":0},11088604.020500001,null,1,null,144772.70000000001,12954114.609999999,0,0,0,0,0,0,195964.38,61070.59,4243.0225,0,-2271561.2820000001,0,11088604.020500001,null,null,9651.5133333333342,0,0,0,0,0,0,0,86224.3272,0,0,0,0,0,95875.840533333336,null,null,5630.0494444444457,0,0,0,0,0,0,0,66627.889200000005,0,0,0,0,0,72257.938644444454,null,null,938.34157407407429,0,0,0,0,0,0,0,27435.013200000001,0,0,0,0,0,28373.354774074076]
[1974,null,{"$f":"'2011 to 2015 Distribution RAB'!C31","v":1651595.3199999998},{"$f":"'2011 to 2015 Distribution RAB'!D31","v":16310329.75},{"$f":"'2011 to 2015 Distribution RAB'!E31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K31","v":512916.37},{"$f":"'2011 to 2015 Distribution RAB'!L31","v":10030.93},{"$f":"'2011 to 2015 Distribution RAB'!M31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N31","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O31","v":-2427739.0559999999},{"$f":"'2011 to 2015 Distribution RAB'!P31","v":0},16057133.314000001,null,1,null,1651595.3199999998,16310329.75,0,0,0,0,0,0,512916.37,10030.93,0,0,-2427739.0559999999,0,16057133.314000001,null,null,165159.53200000001,0,0,0,0,0,0,0,235941.53020000001,0,0,0,0,0,401101.06220000004,null,null,101636.63507692309,0,0,0,0,0,0,0,184649.89320000002,0,0,0,0,0,286286.52827692311,null,null,23454.608094674561,0,0,0,0,0,0,0,82066.619200000001,0,0,0,0,0,105521.22729467457]
[1975,null,{"$f":"'2011 to 2015 Distribution RAB'!C32","v":2626095.87},{"$f":"'2011 to 2015 Distribution RAB'!D32","v":16509149.66},{"$f":"'2011 to 2015 Distribution RAB'!E32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K32","v":289256.17},{"$f":"'2011 to 2015 Distribution RAB'!L32","v":15104.8},{"$f":"'2011 to 2015 Distribution RAB'!M32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N32","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O32","v":-2420144.1825000001},{"$f":"'2011 to 2015 Distribution RAB'!P32","v":0},17019462.317500003,null,1,null,2626095.87,16509149.66,0,0,0,0,0,0,289256.17,15104.8,0,0,-2420144.1825000001,0,17019462.317500003,null,null,350146.11600000004,0,0,0,0,0,0,0,138842.96159999998,0,0,0,0,0,488989.07760000002,null,null,225093.93171428575,0,0,0,0,0,0,0,109917.34459999998,0,0,0,0,0,335011.2763142857,null,null,64312.551918367353,0,0,0,0,0,0,0,52066.110599999985,0,0,0,0,0,116378.66251836735]
[1976,null,{"$f":"'2011 to 2015 Distribution RAB'!C33","v":314233.27},{"$f":"'2011 to 2015 Distribution RAB'!D33","v":17083970.18},{"$f":"'2011 to 2015 Distribution RAB'!E33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K33","v":1017170.27},{"$f":"'2011 to 2015 Distribution RAB'!L33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N33","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O33","v":-3072448.5255},{"$f":"'2011 to 2015 Distribution RAB'!P33","v":0},15342925.194499999,null,1,null,314233.27,17083970.18,0,0,0,0,0,0,1017170.27,0,0,0,-3072448.5255,0,15342925.194499999,null,null,52372.21166666667,0,0,0,0,0,0,0,508585.13500000001,0,0,0,0,0,560957.34666666668,null,null,34914.80777777778,0,0,0,0,0,0,0,406868.10800000001,0,0,0,0,0,441782.91577777779,null,null,11638.269259259259,0,0,0,0,0,0,0,203434.054,0,0,0,0,0,215072.32325925925]
[1977,null,{"$f":"'2011 to 2015 Distribution RAB'!C34","v":425564.15},{"$f":"'2011 to 2015 Distribution RAB'!D34","v":18542857.249999996},{"$f":"'2011 to 2015 Distribution RAB'!E34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K34","v":1955478.21},{"$f":"'2011 to 2015 Distribution RAB'!L34","v":39556.15},{"$f":"'2011 to 2015 Distribution RAB'!M34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N34","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O34","v":-3480351.858},{"$f":"'2011 to 2015 Distribution RAB'!P34","v":0},17483103.901999995,null,1,null,425564.15,18542857.249999996,0,0,0,0,0,0,1955478.21,39556.15,0,0,-3480351.858,0,17483103.901999995,null,null,85112.830000000016,741714.28999999992,0,0,0,0,0,0,1016848.6692,0,0,0,-139214.07432000001,0,1704461.7148799999,null,null,58515.070625000008,509928.57437499997,0,0,0,0,0,0,821300.84820000001,0,0,0,-95709.676095000003,0,1294034.8171049999,null,null,21943.151484375005,191223.215390625,0,0,0,0,0,0,430205.20620000002,0,0,0,-35891.128535625001,0,607480.4445393749]
[1978,null,{"$f":"'2011 to 2015 Distribution RAB'!C35","v":333571.62},{"$f":"'2011 to 2015 Distribution RAB'!D35","v":20245103.32},{"$f":"'2011 to 2015 Distribution RAB'!E35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K35","v":1171040.07},{"$f":"'2011 to 2015 Distribution RAB'!L35","v":31401.89},{"$f":"'2011 to 2015 Distribution RAB'!M35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N35","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O35","v":-15342879.123},{"$f":"'2011 to 2015 Distribution RAB'!P35","v":0},6438237.7770000026,null,1,null,333571.62,20245103.32,0,0,0,0,0,0,1171040.07,31401.89,0,0,-15342879.123,0,6438237.7770000026,null,null,77833.377999999997,1619608.2656,0,0,0,0,0,0,632361.63780000003,0,0,0,-1227430.32984,0,1102372.9515600002,null,null,54941.207999999999,1143252.8933647061,0,0,0,0,0,0,515257.63079999998,0,0,0,-866421.40929882356,0,847030.32286588254,null,null,22622.850352941176,470751.19138546719,0,0,0,0,0,0,281049.61679999996,0,0,0,-356761.75677010382,0,417661.90176830452]
[1979,null,{"$f":"'2011 to 2015 Distribution RAB'!C36","v":1106339.29},{"$f":"'2011 to 2015 Distribution RAB'!D36","v":25536226.779999997},{"$f":"'2011 to 2015 Distribution RAB'!E36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J36","v":29511.25},{"$f":"'2011 to 2015 Distribution RAB'!K36","v":1735434.91},{"$f":"'2011 to 2015 Distribution RAB'!L36","v":58617.45},{"$f":"'2011 to 2015 Distribution RAB'!M36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N36","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O36","v":-15797445.327},{"$f":"'2011 to 2015 Distribution RAB'!P36","v":0},12668684.352999996,null,1,null,1106339.29,25536226.779999997,0,0,0,0,0,29511.25,1735434.91,58617.45,0,0,-15797445.327,0,12668684.352999996,null,null,295023.81066666666,3064347.2135999994,0,0,0,0,0,0,971843.54960000003,0,0,0,-1895693.43924,0,2435521.1346266661,null,null,213072.75214814814,2213139.6542666662,0,0,0,0,0,0,798300.05859999999,0,0,0,-1369111.9283399999,0,1855400.5366748145,null,null,94699.000954732503,983617.6241185182,0,0,0,0,0,0,451213.07659999997,0,0,0,-608494.19037333329,0,921035.51129991736]
[1980,null,{"$f":"'2011 to 2015 Distribution RAB'!C37","v":1522339.45},{"$f":"'2011 to 2015 Distribution RAB'!D37","v":32884789.860000003},{"$f":"'2011 to 2015 Distribution RAB'!E37","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F37","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G37","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H37","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I37","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J37","v":5392.58},{"$f":"'2011 to 2015 Distribution RAB'!K37","v":1030878.15},{"$f":"'2011 to 2015 Distribution RAB'!L37","v":205984.53},{"$f":"'2011 to 2015 Distribution RAB'!M37","v":14385.623800000001},{"$f":"'2011 to 2015 Distribution RAB'!N37","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O37","v":-13280189.742000001},{"$f":"'2011 to 2015 Distribution RAB'!P37","v":0},22383580.451800004,null,1,null,1522339.45,32884789.860000003,0,0,0,0,0,5392.58,1030878.15,205984.53,14385.623800000001,0,-13280189.742000001,0,22383580.451800004,null,null,456701.83499999996,5261566.3776000002,0,0,0,0,0,0,597909.32699999993,0,0,0,-2124830.3587199999,0,4191347.1808799999,null,null,336517.14157894731,3876943.6466526315,0,0,0,0,0,0,494821.51199999993,0,0,0,-1565664.4748463156,0,3142617.8253852632,null,null,159402.85653739609,1836446.9905196675,0,0,0,0,0,0,288645.88199999998,0,0,0,-741630.54071667581,0,1542865.1883403875]
[1981,null,{"$f":"'2011 to 2015 Distribution RAB'!C38","v":4386656.5999999996},{"$f":"'2011 to 2015 Distribution RAB'!D38","v":36803953.119999997},{"$f":"'2011 to 2015 Distribution RAB'!E38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K38","v":3928916.06},{"$f":"'2011 to 2015 Distribution RAB'!L38","v":285094.28999999998},{"$f":"'2011 to 2015 Distribution RAB'!M38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N38","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O38","v":-15939053.487500001},{"$f":"'2011 to 2015 Distribution RAB'!P38","v":0},29465566.5825,null,1,null,4386656.5999999996,36803953.119999997,{"$f":"+E38*$S38","v":0},0,0,0,0,0,3928916.06,285094.28999999998,0,0,-15939053.487500001,0,29465566.5825,null,null,1462218.8666666665,7360790.6239999998,0,0,0,0,0,0,2357349.6359999999,0,0,0,-3187810.6975000002,0,7992548.4291666672,null,null,1096664.1499999999,5520592.9680000003,0,0,0,0,0,0,1964458.03,0,0,0,-2390858.0231250003,0,6190857.1248749997,null,null,548332.07499999995,2760296.4840000002,0,0,0,0,0,0,1178674.818,0,0,0,-1195429.0115625001,0,3291874.3654375002]
[1982,null,{"$f":"'2011 to 2015 Distribution RAB'!C39","v":6698911.8700000001},{"$f":"'2011 to 2015 Distribution RAB'!D39","v":42381283.710000001},{"$f":"'2011 to 2015 Distribution RAB'!E39","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F39","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G39","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H39","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I39","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J39","v":55732.61},{"$f":"'2011 to 2015 Distribution RAB'!K39","v":3108323.89},{"$f":"'2011 to 2015 Distribution RAB'!L39","v":300007.34000000003},{"$f":"'2011 to 2015 Distribution RAB'!M39","v":23004.6849},{"$f":"'2011 to 2015 Distribution RAB'!N39","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O39","v":-17191488.113000002},{"$f":"'2011 to 2015 Distribution RAB'!P39","v":0},35375775.991899997,null,1,null,{"$f":"+C39*$S39","v":6698911.8700000001},42381283.710000001,0,0,0,0,0,55732.61,3108323.89,300007.34000000003,23004.6849,0,-17191488.113000002,0,35375775.991899997,null,null,2456267.6856666664,10171508.090399999,0,0,0,0,0,0,1927160.8118,0,0,0,-4125957.1471200003,0,10428979.440746663,null,null,1871442.0462222218,7749720.4498285707,0,0,0,0,0,0,1616328.4228000001,0,0,0,-3143586.3978057145,0,8093904.5210450776,null,null,980279.16706878284,4059377.3784816326,0,0,0,0,0,0,994663.64480000013,0,0,0,-1646640.4940887077,0,4387679.6962617077]
[1983,null,{"$f":"'2011 to 2015 Distribution RAB'!C40","v":3593919.0300000003},{"$f":"'2011 to 2015 Distribution RAB'!D40","v":34612142.18},{"$f":"'2011 to 2015 Distribution RAB'!E40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J40","v":30579.1},{"$f":"'2011 to 2015 Distribution RAB'!K40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L40","v":164763.74},{"$f":"'2011 to 2015 Distribution RAB'!M40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N40","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O40","v":-16377025.4925},{"$f":"'2011 to 2015 Distribution RAB'!P40","v":0},22024378.557500005,null,1,null,3593919.0300000003,34612142.18,0,0,0,0,0,30579.1,0,164763.74,0,0,-16377025.4925,0,22024378.557500005,null,null,1437567.6120000002,9691399.8104000017,0,0,0,0,0,0,0,0,0,0,-4585567.1379000004,0,6543400.284500001,null,null,1110847.7001818183,7488808.9444000013,0,0,0,0,0,0,0,0,0,0,-3543392.7883772729,0,5056263.8562045461,null,null,605916.92737190088,4084804.8787636366,0,0,0,0,0,0,0,0,0,0,-1932759.7027512395,0,2757962.1033842973]
[1984,null,{"$f":"'2011 to 2015 Distribution RAB'!C41","v":5277851.7299999995},{"$f":"'2011 to 2015 Distribution RAB'!D41","v":47133201.210000008},{"$f":"'2011 to 2015 Distribution RAB'!E41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J41","v":31564.42},{"$f":"'2011 to 2015 Distribution RAB'!K41","v":8160463.8300000001},{"$f":"'2011 to 2015 Distribution RAB'!L41","v":13042.75},{"$f":"'2011 to 2015 Distribution RAB'!M41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N41","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O41","v":-16878944.668499999},{"$f":"'2011 to 2015 Distribution RAB'!P41","v":0},43737179.271500006,null,1,null,5277851.7299999995,47133201.210000008,0,0,0,0,0,31564.42,8160463.8300000001,13042.75,0,0,-16878944.668499999,0,43737179.271500006,null,null,2287069.0830000001,15082624.387200003,0,0,0,0,0,0,5385906.1277999999,0,0,0,-5401262.2939200001,0,17354337.304080002,null,null,1789880.1519130436,11803792.998678263,0,0,0,0,0,0,4569859.7448000005,0,0,0,-4227074.8387200003,0,13936458.056671306,null,null,1011671.3902117203,6671709.0862094527,0,{"$f":"IF(AND(($CE$1-$A41)<BW$3,$A41<$CE$1),((BW$3-($CE$1-$A41))/(BW$3-(2006-$A41))*BF41),0)","v":0},0,0,0,0,2937766.9788000006,0,0,0,-2389216.2131895651,0,8231931.2420316078]
[1985,null,{"$f":"'2011 to 2015 Distribution RAB'!C42","v":7545396.959999999},{"$f":"'2011 to 2015 Distribution RAB'!D42","v":34009357.389999993},{"$f":"'2011 to 2015 Distribution RAB'!E42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K42","v":237537.51},{"$f":"'2011 to 2015 Distribution RAB'!L42","v":121059.36},{"$f":"'2011 to 2015 Distribution RAB'!M42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N42","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O42","v":-17449057.030499998},{"$f":"'2011 to 2015 Distribution RAB'!P42","v":0},24464294.189499993,null,1,null,7545396.959999999,34009357.389999993,0,0,0,0,0,0,237537.51,121059.36,0,0,-17449057.030499998,0,24464294.189499993,null,null,3521185.2479999997,12243368.660399998,0,0,0,0,0,0,161525.50680000003,0,0,0,-6281660.5309799993,0,9644418.8842199966,null,null,2787604.9879999994,9692666.8561499976,0,0,0,0,0,0,137771.75580000001,0,0,0,-4972981.2536924994,0,7645062.3462574976,null,null,{"$f":"IF(AND(($CE$1-$A42)<BT$3,$A42<$CE$1),((BT$3-($CE$1-$A42))/(BT$3-(2006-$A42))*BC42),0)","v":1626102.9096666665},5654055.6660874989,0,0,0,0,0,0,90264.253800000006,0,0,0,-2900905.7313206247,0,4469517.0982335415]
[1986,null,{"$f":"'2011 to 2015 Distribution RAB'!C43","v":2805191.6900000004},{"$f":"'2011 to 2015 Distribution RAB'!D43","v":33005357.199999992},{"$f":"'2011 to 2015 Distribution RAB'!E43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K43","v":88493.119999999995},{"$f":"'2011 to 2015 Distribution RAB'!L43","v":82275.210000000006},{"$f":"'2011 to 2015 Distribution RAB'!M43","v":14960.804700000001},{"$f":"'2011 to 2015 Distribution RAB'!N43","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O43","v":-18162332.352000002},{"$f":"'2011 to 2015 Distribution RAB'!P43","v":0},17833945.672699992,null,1,null,2805191.6900000004,33005357.199999992,0,0,0,0,0,0,88493.119999999995,82275.210000000006,14960.804700000001,0,-18162332.352000002,0,17833945.672699992,null,null,1402595.8450000002,13202142.879999997,0,0,0,0,0,0,61945.183999999994,0,0,0,-7264932.9408000009,0,7401750.9681999972,null,null,1122076.6760000002,10561714.303999998,0,0,0,0,0,0,53095.871999999988,0,0,0,-5811946.3526400011,0,5924940.499359997,null,null,673246.00560000015,6337028.5823999988,0,0,0,0,0,0,35397.247999999992,0,0,0,-3487167.8115840005,0,3558504.0244159978]
[1987,null,{"$f":"'2011 to 2015 Distribution RAB'!C44","v":1787226.1900000002},{"$f":"'2011 to 2015 Distribution RAB'!D44","v":50918902.190000005},{"$f":"'2011 to 2015 Distribution RAB'!E44","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F44","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G44","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H44","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I44","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J44","v":65928.61},{"$f":"'2011 to 2015 Distribution RAB'!K44","v":994151.58},{"$f":"'2011 to 2015 Distribution RAB'!L44","v":187026.05},{"$f":"'2011 to 2015 Distribution RAB'!M44","v":300290.05859999999},{"$f":"'2011 to 2015 Distribution RAB'!N44","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O44","v":-14741658.18},{"$f":"'2011 to 2015 Distribution RAB'!P44","v":0},39511866.498599999,null,1,null,1787226.1900000002,50918902.190000005,0,0,0,0,0,65928.61,994151.58,187026.05,300290.05859999999,0,-14741658.18,0,39511866.498599999,null,null,953187.30133333337,22404316.963600002,0,0,0,0,0,0,715789.1375999999,0,20019.337240000001,0,-6486329.5992000001,0,17606983.140573338,null,null,769882.05107692315,18095794.470600002,0,0,0,0,0,0,616373.97959999996,0,0,0,-5238958.5224307692,0,14243091.978846155,null,null,473773.56989349122,11135873.520369232,0,0,0,0,0,0,417543.66359999997,0,0,0,-3223974.475342012,0,8803216.2785207108]
[1988,null,{"$f":"'2011 to 2015 Distribution RAB'!C45","v":1672278.08},{"$f":"'2011 to 2015 Distribution RAB'!D45","v":52465543.219999999},{"$f":"'2011 to 2015 Distribution RAB'!E45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K45","v":3304204.15},{"$f":"'2011 to 2015 Distribution RAB'!L45","v":168203.48},{"$f":"'2011 to 2015 Distribution RAB'!M45","v":148307.41279999999},{"$f":"'2011 to 2015 Distribution RAB'!N45","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O45","v":-12125997.9},{"$f":"'2011 to 2015 Distribution RAB'!P45","v":0},45632538.442799993,null,1,null,1672278.08,52465543.219999999,0,0,0,0,0,0,3304204.15,168203.48,148307.41279999999,0,-12125997.9,0,45632538.442799993,null,null,947624.24533333338,25183460.7456,0,0,0,0,0,0,2445111.071,0,19774.321706666666,0,-5820478.9919999996,0,22775491.39164,null,null,772138.27397530864,20519856.903822221,0,0,0,0,0,0,2114690.656,0,0,0,-4742612.5119999992,0,18664073.321797531,null,null,486161.13546593511,12919909.902406584,0,0,0,0,0,0,1453849.8259999999,0,0,0,-2986089.3594074068,0,11873831.504465112]
[1989,null,{"$f":"'2011 to 2015 Distribution RAB'!C46","v":996376.18},{"$f":"'2011 to 2015 Distribution RAB'!D46","v":57928050.069999985},{"$f":"'2011 to 2015 Distribution RAB'!E46","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F46","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G46","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H46","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I46","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J46","v":135959.75},{"$f":"'2011 to 2015 Distribution RAB'!K46","v":2171557.56},{"$f":"'2011 to 2015 Distribution RAB'!L46","v":166250.60999999999},{"$f":"'2011 to 2015 Distribution RAB'!M46","v":738400.06460000004},{"$f":"'2011 to 2015 Distribution RAB'!N46","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O46","v":-15019730.801999999},{"$f":"'2011 to 2015 Distribution RAB'!P46","v":0},47116863.432599984,null,1,null,996376.18,57928050.069999985,0,0,0,0,0,135959.75,2171557.56,166250.60999999999,738400.06460000004,0,-15019730.801999999,0,47116863.432599984,null,null,597825.70799999998,30122586.036399994,0,0,0,0,{"$f":"IF(AND(($AX$1-$A46)<AR$3,$A46<$AX$1),((AR$3-($AX$1-$A46))/AR$3*AA46),0)","v":0},0,1650383.7456,0,147680.01292000001,0,-7810260.0170400003,0,24708215.485879995,null,null,491071.11728571425,24743552.815614279,0,0,0,0,{"$f":"IF(AND(($BO$1-$A46)<BI$3,$A46<$BO$1),((BI$3-($BO$1-$A46))/(BI$3-(2001-$A46))*AR46),0)","v":0},0,1433227.9896,0,0,0,-6415570.7282828568,0,20252281.194217134,null,null,315688.57539795921,15906569.667180609,0,0,0,0,0,0,998916.4776000001,0,0,0,-4124295.4681818369,0,13096879.25199673]
[1990,null,{"$f":"'2011 to 2015 Distribution RAB'!C47","v":3171753.66},{"$f":"'2011 to 2015 Distribution RAB'!D47","v":64882462.310000002},{"$f":"'2011 to 2015 Distribution RAB'!E47","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F47","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G47","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H47","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I47","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J47","v":335492.75},{"$f":"'2011 to 2015 Distribution RAB'!K47","v":6109579.8299999982},{"$f":"'2011 to 2015 Distribution RAB'!L47","v":293086},{"$f":"'2011 to 2015 Distribution RAB'!M47","v":1129549.8776999998},{"$f":"'2011 to 2015 Distribution RAB'!N47","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O47","v":-18314700.912},{"$f":"'2011 to 2015 Distribution RAB'!P47","v":0},57607223.515699998,null,1,null,3171753.66,64882462.310000002,0,0,0,0,0,335492.75,6109579.8299999982,293086,1129549.8776999998,0,-18314700.912,0,57607223.515699998,null,null,2008777.318,36334178.893600002,0,0,0,0,0,0,4765472.2673999984,0,301213.30071999994,0,-10256232.510720002,0,33153409.269000001,null,null,1662436.4011034481,30069665.291255172,0,0,0,0,0,0,4154514.2843999988,0,0,0,-8487916.5605958626,0,27398699.416162759,null,null,1089182.4696884661,19700815.190822355,0,0,0,0,0,0,2932598.3183999993,0,0,0,-5561048.7810800476,0,18161547.197830774]
[1991,null,{"$f":"'2011 to 2015 Distribution RAB'!C48","v":2419623.04},{"$f":"'2011 to 2015 Distribution RAB'!D48","v":86593877.49000001},{"$f":"'2011 to 2015 Distribution RAB'!E48","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F48","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G48","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H48","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I48","v":159325.7107},{"$f":"'2011 to 2015 Distribution RAB'!J48","v":290442.43},{"$f":"'2011 to 2015 Distribution RAB'!K48","v":3055160.02},{"$f":"'2011 to 2015 Distribution RAB'!L48","v":361283.65},{"$f":"'2011 to 2015 Distribution RAB'!M48","v":616638.32170000009},{"$f":"'2011 to 2015 Distribution RAB'!N48","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O48","v":-15545402.334000001},{"$f":"'2011 to 2015 Distribution RAB'!P48","v":0},77950948.328400031,null,1,null,2419623.04,86593877.49000001,0,0,0,0,159325.7107,290442.43,3055160.02,361283.65,616638.32170000009,0,-15545402.334000001,0,77950948.328400031,null,null,1613082.0266666666,51956326.494000003,0,0,0,0,53108.570233333332,0,2444128.0160000003,0,205546.10723333334,0,-9327241.4003999997,0,46944949.813733332,null,null,1344235.0222222223,43296938.745000005,0,0,0,0,0,0,2138612.0140000004,0,0,0,-7772701.1670000004,0,39007084.614222221,null,null,896156.68148148153,28864625.830000002,0,0,0,0,0,0,1527580.0100000002,0,0,0,-5181800.7779999999,0,26106561.743481483]
[1992,null,{"$f":"'2011 to 2015 Distribution RAB'!C49","v":1851909.17},{"$f":"'2011 to 2015 Distribution RAB'!D49","v":50758966.789999999},{"$f":"'2011 to 2015 Distribution RAB'!E49","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F49","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G49","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H49","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I49","v":2422136.4241999998},{"$f":"'2011 to 2015 Distribution RAB'!J49","v":718916.81},{"$f":"'2011 to 2015 Distribution RAB'!K49","v":1290707.81},{"$f":"'2011 to 2015 Distribution RAB'!L49","v":324729.15999999997},{"$f":"'2011 to 2015 Distribution RAB'!M49","v":1927300.4981000009},{"$f":"'2011 to 2015 Distribution RAB'!N49","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O49","v":-16642507.982999999},{"$f":"'2011 to 2015 Distribution RAB'!P49","v":0},42652158.679299995,null,1,null,1851909.17,50758966.789999999,0,0,0,0,2422136.4241999998,718916.81,1290707.81,324729.15999999997,1927300.4981000009,0,-16642507.982999999,0,42652158.679299995,null,null,1296336.4189999998,32485738.7456,0,0,0,0,968854.56967999996,0,1058380.4042,0,770920.19924000045,0,-10651205.10912,0,25929025.228599999,null,null,1087249.8998064515,27246103.464051615,0,0,0,0,161475.76161333331,0,929309.62320000003,0,128486.6998733334,0,-8933268.8011974189,0,20619356.647347309,null,null,736524.12567533809,18457037.830486577,0,0,0,0,0,0,671168.0612,0,0,0,-6051569.1879079286,0,13813160.829453988]
[1993,null,{"$f":"'2011 to 2015 Distribution RAB'!C50","v":6956025.4399999995},{"$f":"'2011 to 2015 Distribution RAB'!D50","v":105102669.73999999},{"$f":"'2011 to 2015 Distribution RAB'!E50","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F50","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G50","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H50","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I50","v":940606.76899999997},{"$f":"'2011 to 2015 Distribution RAB'!J50","v":1577861.65},{"$f":"'2011 to 2015 Distribution RAB'!K50","v":3309484.68},{"$f":"'2011 to 2015 Distribution RAB'!L50","v":494036.03},{"$f":"'2011 to 2015 Distribution RAB'!M50","v":3410538.4493999998},{"$f":"'2011 to 2015 Distribution RAB'!N50","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O50","v":-14243920.884},{"$f":"'2011 to 2015 Distribution RAB'!P50","v":0},107547301.87439999,null,1,null,6956025.4399999995,105102669.73999999,0,0,0,0,940606.76899999997,1577861.65,3309484.68,494036.03,3410538.4493999998,0,-14243920.884,0,107547301.87439999,null,null,5101085.3226666655,71469815.423199996,0,0,0,0,438949.82553333335,0,2779967.1312000002,0,1591584.6097199998,0,-9685866.2011200003,0,71695536.11119999,null,null,4304040.7409999995,60302656.763324998,0,0,0,0,125414.23586666667,0,2449018.6632000003,0,454738.45991999994,0,-8172449.6071950002,0,59463419.256116666,null,null,2959028.0094374996,41458076.524785936,0,0,0,0,0,0,1787121.7272000001,0,0,0,-5618559.104946563,0,40585667.156476878]
[1994,null,{"$f":"'2011 to 2015 Distribution RAB'!C51","v":10121188.18},{"$f":"'2011 to 2015 Distribution RAB'!D51","v":101425375.12000003},{"$f":"'2011 to 2015 Distribution RAB'!E51","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F51","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G51","v":56883.5645},{"$f":"'2011 to 2015 Distribution RAB'!H51","v":343253.55080000003},{"$f":"'2011 to 2015 Distribution RAB'!I51","v":520943.11720000004},{"$f":"'2011 to 2015 Distribution RAB'!J51","v":3090444.71},{"$f":"'2011 to 2015 Distribution RAB'!K51","v":1036163.2},{"$f":"'2011 to 2015 Distribution RAB'!L51","v":1740276.37},{"$f":"'2011 to 2015 Distribution RAB'!M51","v":3399403.1306999996},{"$f":"'2011 to 2015 Distribution RAB'!N51","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O51","v":-19359695.285999998},{"$f":"'2011 to 2015 Distribution RAB'!P51","v":0},102374235.65720005,null,1,null,10121188.18,101425375.12000003,0,0,56883.5645,343253.55080000003,520943.11720000004,3090444.71,1036163.2,1740276.37,3399403.1306999996,0,-19359695.285999998,0,102374235.65720005,null,null,7759577.6046666671,73026270.086400017,0,0,17065.069349999998,0,277836.32917333336,0,891100.35199999996,0,1813015.0030399999,0,-13938980.605919998,0,69845883.83871001,null,null,6583884.0282020206,61961683.709672742,0,0,0,0,104188.62344000001,0,787484.03200000001,0,679880.62613999995,0,-11827013.847447272,0,58290107.172007486,null,null,4588767.6560195908,43185415.91886282,0,0,0,0,0,0,580251.39199999999,0,0,0,-8243070.2573117362,0,40111364.709570669]
[1995,null,{"$f":"'2011 to 2015 Distribution RAB'!C52","v":6599715.0599999996},{"$f":"'2011 to 2015 Distribution RAB'!D52","v":114724692.69999999},{"$f":"'2011 to 2015 Distribution RAB'!E52","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F52","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G52","v":162029.17830000003},{"$f":"'2011 to 2015 Distribution RAB'!H52","v":55208.529699999999},{"$f":"'2011 to 2015 Distribution RAB'!I52","v":427636.10119999998},{"$f":"'2011 to 2015 Distribution RAB'!J52","v":3323694.36},{"$f":"'2011 to 2015 Distribution RAB'!K52","v":1879386.32},{"$f":"'2011 to 2015 Distribution RAB'!L52","v":1065410.18},{"$f":"'2011 to 2015 Distribution RAB'!M52","v":903201.68719999993},{"$f":"'2011 to 2015 Distribution RAB'!N52","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O52","v":-22106138.579999998},{"$f":"'2011 to 2015 Distribution RAB'!P52","v":0},107034835.53639998,null,1,null,6599715.0599999996,114724692.69999999,0,0,162029.17830000003,55208.529699999999,427636.10119999998,3323694.36,1879386.32,1065410.18,903201.68719999993,0,-22106138.579999998,0,107034835.53639998,null,null,5279772.0480000004,87190766.451999992,0,0,64811.671320000016,0,256581.66071999999,474813.48,1653859.9616,0,541921.01231999998,0,-16800665.320799999,0,78661860.965160012,null,null,4503334.9821176473,74368594.914941162,0,0,0,0,114036.29365333333,0,1465921.3296000001,0,240853.7832533333,0,-14329979.244211763,0,66362762.059353724,null,null,3178824.6932595158,52495478.763487883,0,0,0,0,0,0,1090044.0656000001,0,0,0,-10115279.466502422,0,46649068.055844977]
[1996,null,{"$f":"'2011 to 2015 Distribution RAB'!C53","v":5899441.4300000006},{"$f":"'2011 to 2015 Distribution RAB'!D53","v":121523642.41999997},{"$f":"'2011 to 2015 Distribution RAB'!E53","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F53","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G53","v":22879.050500000001},{"$f":"'2011 to 2015 Distribution RAB'!H53","v":247898.29250000001},{"$f":"'2011 to 2015 Distribution RAB'!I53","v":338531.43559999997},{"$f":"'2011 to 2015 Distribution RAB'!J53","v":3858744.23},{"$f":"'2011 to 2015 Distribution RAB'!K53","v":6151835.2699999996},{"$f":"'2011 to 2015 Distribution RAB'!L53","v":1435165.95},{"$f":"'2011 to 2015 Distribution RAB'!M53","v":439186.46349999995},{"$f":"'2011 to 2015 Distribution RAB'!N53","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O53","v":-28316670.855},{"$f":"'2011 to 2015 Distribution RAB'!P53","v":0},111600653.68709998,null,1,null,5899441.4300000006,121523642.41999997,0,0,22879.050500000001,247898.29250000001,338531.43559999997,3858744.23,6151835.2699999996,1435165.95,439186.46349999995,0,-28316670.855,0,111600653.68709998,null,null,4916201.1916666673,97218913.93599999,0,0,11439.525250000001,0,225687.62373333331,1102498.3514285714,5536651.7429999998,0,292790.97566666664,0,-22653336.684,0,86650846.662745222,null,null,4213886.7357142856,83330497.659428552,0,0,0,0,112843.81186666666,0,4921468.2159999991,0,146395.48783333332,0,-19417145.729142856,0,73307946.181699991,null,null,3009919.0969387754,59521784.042448968,0,0,0,0,0,0,3691101.1619999995,0,0,0,-13869389.806530612,0,52353414.494857132]
[1997,null,{"$f":"'2011 to 2015 Distribution RAB'!C54","v":4924663.9400000004},{"$f":"'2011 to 2015 Distribution RAB'!D54","v":141074173.74000001},{"$f":"'2011 to 2015 Distribution RAB'!E54","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F54","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G54","v":17338.27},{"$f":"'2011 to 2015 Distribution RAB'!H54","v":224840.13},{"$f":"'2011 to 2015 Distribution RAB'!I54","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J54","v":5917408.9600000056},{"$f":"'2011 to 2015 Distribution RAB'!K54","v":2458777.7400000002},{"$f":"'2011 to 2015 Distribution RAB'!L54","v":621269.19999999995},{"$f":"'2011 to 2015 Distribution RAB'!M54","v":529492.21},{"$f":"'2011 to 2015 Distribution RAB'!N54","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O54","v":-34155952.200000003},{"$f":"'2011 to 2015 Distribution RAB'!P54","v":0},121612011.99000002,null,1,null,4924663.9400000004,141074173.74000001,0,0,17338.27,224840.13,0,5917408.9600000056,2458777.7400000002,621269.19999999995,529492.21,0,-34155952.200000003,0,121612011.99000002,null,null,4268042.0813333336,118502305.94160001,0,0,10402.962,44968.026000000005,0,2536032.4114285735,2262075.5208000005,124253.84,388294.28733333328,0,-28690999.848000001,0,99445375.222495243,null,null,3675258.4589259266,102043652.33860001,0,0,1733.8269999999998,0,0,0,2016197.7468000003,0,211796.88399999996,0,-24706138.758000001,0,83242500.497325957,null,null,2654353.3314465024,73698193.355655566,0,0,0,0,0,0,1524442.1988000004,0,0,0,-17843322.436333332,0,60033666.449568734]
[1998,null,{"$f":"'2011 to 2015 Distribution RAB'!C55","v":14761618.449999999},{"$f":"'2011 to 2015 Distribution RAB'!D55","v":189654100.91999999},{"$f":"'2011 to 2015 Distribution RAB'!E55","v":5463651.21},{"$f":"'2011 to 2015 Distribution RAB'!F55","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G55","v":51706.27},{"$f":"'2011 to 2015 Distribution RAB'!H55","v":173627.79},{"$f":"'2011 to 2015 Distribution RAB'!I55","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J55","v":12421795.290000005},{"$f":"'2011 to 2015 Distribution RAB'!K55","v":4260430.76},{"$f":"'2011 to 2015 Distribution RAB'!L55","v":3010951.51},{"$f":"'2011 to 2015 Distribution RAB'!M55","v":1200717.6599999999},{"$f":"'2011 to 2015 Distribution RAB'!N55","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O55","v":-36918054.093999997},{"$f":"'2011 to 2015 Distribution RAB'!P55","v":0},194080545.76599997,null,1,null,14761618.449999999,189654100.91999999,5463651.21,0,51706.27,173627.79,0,12421795.290000005,4260430.76,3010951.51,1200717.6599999999,0,-36918054.093999997,0,194080545.76599997,null,null,13285456.605,166895608.8096,2185460.4840000002,0,36194.388999999996,69451.116000000009,0,7098168.737142859,4004804.9143999997,1204380.6040000001,960574.12800000003,0,-32487887.602719996,0,163252212.18442285,null,null,11490124.631351352,144342148.15965405,0,0,10341.253999999999,0,0,0,3578761.8383999993,0,560334.90800000005,0,-28097632.521271348,0,131884078.27013406,null,null,8384685.541796932,105330756.76515296,0,0,0,0,0,0,2726675.6863999995,0,0,0,-20503677.785792604,0,95938440.207557291]
[1999,null,{"$f":"'2011 to 2015 Distribution RAB'!C56","v":15187269.750000002},{"$f":"'2011 to 2015 Distribution RAB'!D56","v":230993452.72999993},{"$f":"'2011 to 2015 Distribution RAB'!E56","v":1978822.46},{"$f":"'2011 to 2015 Distribution RAB'!F56","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G56","v":252274.56},{"$f":"'2011 to 2015 Distribution RAB'!H56","v":355029.69},{"$f":"'2011 to 2015 Distribution RAB'!I56","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J56","v":10152016.839999998},{"$f":"'2011 to 2015 Distribution RAB'!K56","v":523000.39},{"$f":"'2011 to 2015 Distribution RAB'!L56","v":6032700.2799999993},{"$f":"'2011 to 2015 Distribution RAB'!M56","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N56","v":-8931841.2025249507},{"$f":"'2011 to 2015 Distribution RAB'!O56","v":-47552192.210524902},{"$f":"'2011 to 2015 Distribution RAB'!P56","v":0},208990533.28695005,null,1,null,15187269.750000002,230993452.72999993,1978822.46,0,252274.56,355029.69,0,10152016.839999998,523000.39,6032700.2799999993,0,-8931841.2025249507,-47552192.210524902,0,208990533.28695005,null,null,14174785.100000001,212513976.51159996,1187293.476,0,201819.64800000002,213017.81399999998,0,7251440.5999999987,502080.37439999997,3619620.1679999996,0,-8217293.9063229552,-43748016.83368291,0,187698722.95199412,null,null,12309681.797368422,184551611.1811263,0,0,75682.368000000002,0,0,0,449780.33539999998,0,0,-7136071.0239120405,-37991698.829250947,0,152258985.82873172,null,null,9070291.8506925218,135985397.71240884,0,0,0,0,0,0,345180.2574,0,0,-5258157.5965667665,-27993883.347869117,0,112148828.87606548]
[2000,null,{"$f":"'2011 to 2015 Distribution RAB'!C57","v":43427949.5},{"$f":"'2011 to 2015 Distribution RAB'!D57","v":200787052.92000002},{"$f":"'2011 to 2015 Distribution RAB'!E57","v":1564822.89},{"$f":"'2011 to 2015 Distribution RAB'!F57","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G57","v":24586.29},{"$f":"'2011 to 2015 Distribution RAB'!H57","v":349654.84},{"$f":"'2011 to 2015 Distribution RAB'!I57","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J57","v":9740059.5900000054},{"$f":"'2011 to 2015 Distribution RAB'!K57","v":856943.36},{"$f":"'2011 to 2015 Distribution RAB'!L57","v":3978205.8},{"$f":"'2011 to 2015 Distribution RAB'!M57","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N57","v":-1041058.38829017},{"$f":"'2011 to 2015 Distribution RAB'!O57","v":-47132547.788290203},{"$f":"'2011 to 2015 Distribution RAB'!P57","v":0},212555669.01341966,null,1,null,43427949.5,200787052.92000002,1564822.89,0,24586.29,349654.84,0,9740059.5900000054,856943.36,3978205.8,0,-1041058.38829017,-47132547.788290203,0,212555669.01341966,null,null,41980351.183333337,192755570.80320001,1251858.3119999999,0,22127.661,279723.87200000003,0,8348622.5057142898,839804.49280000001,3182564.64,0,-999416.05275856319,-45247245.87675859,0,202413961.5405305,null,null,36598254.877777785,168043318.13612309,0,0,9834.5159999999996,0,0,1391437.0842857149,754110.1568,0,0,-871285.78958438849,-39446316.9181998,0,166479352.06320238,null,null,27214086.960398868,124955287.84480949,0,0,0,0,0,0,582721.48479999998,0,0,-647879.17687044269,-29331876.682763956,0,122772340.43037397]
[2000,"WIP",{"$f":"'2011 to 2015 Distribution RAB'!C58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D58","v":94323931.580759823},{"$f":"'2011 to 2015 Distribution RAB'!E58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J58","v":6463679.4300000099},{"$f":"'2011 to 2015 Distribution RAB'!K58","v":13842791.51},{"$f":"'2011 to 2015 Distribution RAB'!L58","v":6576622.9199999897},{"$f":"'2011 to 2015 Distribution RAB'!M58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O58","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P58","v":0},{"$f":"SUM(C58:P58)","v":121207025.44075982},null,1,null,0,{"$f":"+D58*$S58","v":94323931.580759823},0,0,0,0,0,6463679.4300000099,13842791.51,6576622.9199999897,0,0,0,0,121207025.44075982,null,null,{"$f":"IF(AND(($AX$1-$A58)<AL$3,$A58<$AX$1),((AL$3-($AX$1-$A58))/AL$3*U58),0)","v":0},90550974.317529425,0,0,0,0,0,5540296.6542857224,13565935.6798,5261298.3359999917,0,0,0,0,114918504.98761515,null,null,{"$f":"IF(AND(($BO$1-$A58)<BC$3,$A58<$BO$1),((BC$3-($BO$1-$A58))/(BC$3-(2001-$A58))*AL58),0)","v":0},78941875.046051294,0,0,0,0,0,923382.77571428707,12181656.5288,0,0,0,0,0,92046914.350565583,null,null,0,58700368.623986863,0,0,0,0,0,0,9413098.2268000003,0,0,0,0,0,68113466.850786865]
[null,null,{"$f":"'2011 to 2015 Distribution RAB'!C59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!E59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O59","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P59","v":0}]
[2001,null,{"$f":"'2011 to 2015 Distribution RAB'!C60","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D60","v":291831394.02004153},{"$f":"'2011 to 2015 Distribution RAB'!E60","v":17981395.797674853},{"$f":"'2011 to 2015 Distribution RAB'!F60","v":7447393.1602309719},{"$f":"'2011 to 2015 Distribution RAB'!G60","v":1331955.2442722113},{"$f":"'2011 to 2015 Distribution RAB'!H60","v":266391.04885444231},{"$f":"'2011 to 2015 Distribution RAB'!I60","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J60","v":9323686.709905481},{"$f":"'2011 to 2015 Distribution RAB'!K60","v":665977.62213610567},{"$f":"'2011 to 2015 Distribution RAB'!L60","v":5993798.5992249511},{"$f":"'2011 to 2015 Distribution RAB'!M60","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N60","v":-2131128.3908355385},{"$f":"'2011 to 2015 Distribution RAB'!O60","v":-45020087.256400734},{"$f":"'2011 to 2015 Distribution RAB'!P60","v":932368.67099054798},{"$f":"SUM(C60:P60)","v":288623145.2260949},null,1,null,{"$f":"+C60*$S60","v":0},{"$f":"+D60*$S60","v":291831394.02004153},17981395.797674853,7447393.1602309719,1331955.2442722113,266391.04885444231,0,9323686.709905481,665977.62213610567,5993798.5992249511,0,-2131128.3908355385,-45020087.256400734,932368.67099054798,{"$f":"SUM(U60:AH60)","v":288623145.2260949},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($BO$1-$A60)<BC$3,$A60<$BO$1),((BC$3-($BO$1-$A60))/BC$3*U60),0)","v":0},{"$f":"IF(AND(($BO$1-$A60)<BD$3,$A60<$BO$1),((BD$3-($BO$1-$A60))/BD$3*V60),0)","v":255352469.76753634},0,2127826.6172088492,665977.62213610567,0,0,2663910.4885444231,599379.85992249509,0,0,-1864737.3419810962,-39392576.349350646,815822.58711672947,220968073.2511332,null,null,0,191514352.32565224,0,0,0,0,0,0,466184.33549527399,0,0,-1398553.0064858221,-29544432.262012985,611866.9403375471,161649418.33298624]
[2002,null,{"$f":"'2011 to 2015 Distribution RAB'!C61","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D61","v":333120141.85513812},{"$f":"'2011 to 2015 Distribution RAB'!E61","v":18808540.004367899},{"$f":"'2011 to 2015 Distribution RAB'!F61","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G61","v":3630133.1855087331},{"$f":"'2011 to 2015 Distribution RAB'!H61","v":278645.03710174665},{"$f":"'2011 to 2015 Distribution RAB'!I61","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J61","v":9752576.2985611334},{"$f":"'2011 to 2015 Distribution RAB'!K61","v":1114580.1484069866},{"$f":"'2011 to 2015 Distribution RAB'!L61","v":6269513.3347892994},{"$f":"'2011 to 2015 Distribution RAB'!M61","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N61","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O61","v":-45976431.121788189},{"$f":"'2011 to 2015 Distribution RAB'!P61","v":278645.03710174665},{"$f":"SUM(C61:P61)","v":327276343.77918744},null,1,null,{"$f":"+C61*$S61","v":0},333120141.85513812,18808540.004367899,0,3630133.1855087331,278645.03710174665,0,9752576.2985611334,1114580.1484069866,6269513.3347892994,0,0,-45976431.121788189,278645.03710174665,{"$f":"SUM(U61:AH61)","v":327276343.77918744},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($BO$1-$A61)<BC$3,$A61<$BO$1),((BC$3-($BO$1-$A61))/BC$3*U61),0)","v":0},299808127.66962433,3761708.0008735801,0,2178079.9113052399,55729.007420349335,0,4179675.5565261999,1025413.7365344277,1253902.6669578599,0,0,-41378788.009609371,250780.53339157198,271134629.07302415,null,null,0,226684194.09166718,0,0,0,0,0,0,802497.70685303048,0,0,0,-31286400.690192454,189614.54963753003,196389905.65796527]
[2003,null,{"$f":"'2011 to 2015 Distribution RAB'!C62","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D62","v":417897610.3533985},{"$f":"'2011 to 2015 Distribution RAB'!E62","v":19466838.904520772},{"$f":"'2011 to 2015 Distribution RAB'!F62","v":-3816046.966731898},{"$f":"'2011 to 2015 Distribution RAB'!G62","v":2373495.0670015384},{"$f":"'2011 to 2015 Distribution RAB'!H62","v":288397.61340030778},{"$f":"'2011 to 2015 Distribution RAB'!I62","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J62","v":6344747.4948067702},{"$f":"'2011 to 2015 Distribution RAB'!K62","v":1153590.4536012311},{"$f":"'2011 to 2015 Distribution RAB'!L62","v":5335355.8479056936},{"$f":"'2011 to 2015 Distribution RAB'!M62","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N62","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O62","v":-49171793.08475247},{"$f":"'2011 to 2015 Distribution RAB'!P62","v":1441988.0670015386},401314183.75015193,null,1,null,0,417897610.3533985,19466838.904520772,-3816046.966731898,2373495.0670015384,288397.61340030778,0,6344747.4948067702,1153590.4536012311,5335355.8479056936,0,0,-49171793.08475247,1441988.0670015386,401314183.75015193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,386555289.57689363,7786735.5618083095,-2180598.2667039414,1661446.5469010768,115359.04536012311,0,3625569.9970324398,1084375.0263851571,2134142.3391622775,0,0,-45483908.603396036,1333838.9619764232,356632250.18541938,null,null,0,294518315.86810941,0,0,0,0,0,0,853656.93566491094,0,0,0,-34654406.554968409,1016258.2567439415,261733824.50554982]
[2004,null,{"$f":"'2011 to 2015 Distribution RAB'!C63","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D63","v":480465541.02018112},{"$f":"'2011 to 2015 Distribution RAB'!E63","v":11052838.533566795},{"$f":"'2011 to 2015 Distribution RAB'!F63","v":39550000},{"$f":"'2011 to 2015 Distribution RAB'!G63","v":3060366.8044755724},{"$f":"'2011 to 2015 Distribution RAB'!H63","v":294742.36089511454},{"$f":"'2011 to 2015 Distribution RAB'!I63","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J63","v":10315982.631329009},{"$f":"'2011 to 2015 Distribution RAB'!K63","v":1178969.4435804582},{"$f":"'2011 to 2015 Distribution RAB'!L63","v":5452733.6765596187},{"$f":"'2011 to 2015 Distribution RAB'!M63","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N63","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O63","v":-52169397.878435262},{"$f":"'2011 to 2015 Distribution RAB'!P63","v":5157991.3156645047},504359767.90781689,null,1,null,0,480465541.02018112,11052838.533566795,39550000,3060366.8044755724,294742.36089511454,0,10315982.631329009,1178969.4435804582,5452733.6765596187,0,0,-52169397.878435262,5157991.3156645047,504359767.90781689,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,456442263.96917206,6631703.1201400766,28250000,2448293.4435804579,176845.41653706873,0,7368559.0223778635,1131810.6658372397,3271640.2059357711,0,0,-49560927.984513499,4900091.7498812797,461060279.60894823,null,null,0,350292900.25541115,0,0,0,0,0,0,896016.77712114807,0,0,0,-38035130.778812684,3760535.5289786565,316914321.78269821]
[2005,null,{"$f":"'2011 to 2015 Distribution RAB'!C64","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D64","v":492720624.97039461},{"$f":"'2011 to 2015 Distribution RAB'!E64","v":11321615.107344877},{"$f":"'2011 to 2015 Distribution RAB'!F64","v":9332123.798623709},{"$f":"'2011 to 2015 Distribution RAB'!G64","v":1509548.6809793166},{"$f":"'2011 to 2015 Distribution RAB'!H64","v":301909.7361958634},{"$f":"'2011 to 2015 Distribution RAB'!I64","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J64","v":10566840.766855219},{"$f":"'2011 to 2015 Distribution RAB'!K64","v":6863468.0424987609},{"$f":"'2011 to 2015 Distribution RAB'!L64","v":5585330.119623472},{"$f":"'2011 to 2015 Distribution RAB'!M64","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N64","v":-2264323.0214689751},{"$f":"'2011 to 2015 Distribution RAB'!O64","v":-53588978.174765758},{"$f":"'2011 to 2015 Distribution RAB'!P64","v":6491059.3282110626},488839219.35449213,null,1,null,0,492720624.97039461,11321615.107344877,9332123.798623709,1509548.6809793166,301909.7361958634,0,10566840.766855219,6863468.0424987609,5585330.119623472,0,-2264323.0214689751,-53588978.174765758,6491059.3282110626,488839219.35449213,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,480402609.34613472,9057292.0858759023,7998963.2559631784,1358593.812881385,241527.78895669073,0,9057292.0858759023,6726198.6816487852,4468264.0956987776,0,-2207714.9459322505,-52249253.720396616,6328782.845005786,471182555.33171237,null,null,0,371220198.13110411,0,0,0,0,0,0,5353505.0731490329,0,0,-1705961.5491294663,-40374423.32939738,4890423.1075044712,339383741.43323076]
[null,null,{"$f":"'2011 to 2015 Distribution RAB'!C65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!E65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O65","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P65","v":0}]
[2006,null,{"$f":"'2011 to 2015 Distribution RAB'!C66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D66","v":153777467.09345108},{"$f":"'2011 to 2015 Distribution RAB'!E66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G66","v":-3309376.8576001585},{"$f":"'2011 to 2015 Distribution RAB'!H66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J66","v":-5828324.1706264773},{"$f":"'2011 to 2015 Distribution RAB'!K66","v":10998760.244990308},{"$f":"'2011 to 2015 Distribution RAB'!L66","v":-12481565.58965501},{"$f":"'2011 to 2015 Distribution RAB'!M66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N66","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O66","v":-80248063.961228281},{"$f":"'2011 to 2015 Distribution RAB'!P66","v":0},{"$f":"SUM(C66:P66)","v":62908896.759331465},null,1,null,{"$f":"+C66*$S66","v":0},153777467.09345108,0,0,-3309376.8576001585,0,0,-5828324.1706264773,10998760.244990308,-12481565.58965501,0,0,-80248063.961228281,{"$f":"+P66*$S66","v":0},{"$f":"SUM(U66:AH66)","v":62908896.759331465},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CE$1=2006,U66,IF(AND(($CE$1-$A66)<BT$3,$A66<$CE$1),((BT$3-($CE$1-$A66))/BT$3*U66),0))","v":0},{"$f":"IF($CE$1=2006,V66,IF(AND(($CE$1-$A66)<BU$3,$A66<$CE$1),((BU$3-($CE$1-$A66))/BU$3*V66),0))","v":119604696.62823974},{"$f":"IF($CE$1=2006,W66,IF(AND(($CE$1-$A66)<BV$3,$A66<$CE$1),((BV$3-($CE$1-$A66))/BV$3*W66),0))","v":0},null,{"$f":"IF($CE$1=2006,Y66,IF(AND(($CE$1-$A66)<BX$3,$A66<$CE$1),((BX$3-($CE$1-$A66))/BX$3*Y66),0))","v":0},0,0,0,8799008.1959922463,0,0,0,-62415160.85873311,0,{"$f":"SUM(BT66:CG66)","v":65988543.965498872}]
[null,null,{"$f":"'2011 to 2015 Distribution RAB'!C67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!E67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O67","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P67","v":0}]
[2006,null,{"$f":"'2011 to 2015 Distribution RAB'!C68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D68","v":560253130.5585022},{"$f":"'2011 to 2015 Distribution RAB'!E68","v":14041734.52373665},{"$f":"'2011 to 2015 Distribution RAB'!F68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G68","v":1264095.5815681},{"$f":"'2011 to 2015 Distribution RAB'!H68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J68","v":22239946.016157478},{"$f":"'2011 to 2015 Distribution RAB'!K68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N68","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O68","v":-130995770.95686242},{"$f":"'2011 to 2015 Distribution RAB'!P68","v":17354022.878750265},{"$f":"SUM(C68:P68)","v":484157158.60185224},null,1,null,{"$f":"+C68*$S68","v":0},{"$f":"+D68*$S68","v":560253130.5585022},14041734.52373665,0,1264095.5815681,0,0,22239946.016157478,0,0,0,0,-130995770.95686242,17354022.878750265,484157158.60185224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($CE$1-$A68)<(BT$3+1),$A68<$CE$1),((BT$3-($CE$1-$A68)+0.5)/BT$3*U68),0)","v":0},{"$f":"IF(AND(($CE$1-$A68)<(BU$3+1),$A68<$CE$1),((BU$3-($CE$1-$A68)+0.5)/BU$3*V68),0)","v":441977469.66281837},{"$f":"IF(AND(($CE$1-$A68)<(BV$3+1),$A68<$CE$1),((BV$3-($CE$1-$A68)+0.5)/BV$3*W68),0)","v":0},0,63204.779078405001,0,0,0,0,0,0,0,-103341108.19930257,13690395.826569652,352389962.06916392]
[2007,null,{"$f":"'2011 to 2015 Distribution RAB'!C69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D69","v":561870621.2967279},{"$f":"'2011 to 2015 Distribution RAB'!E69","v":18579726.241677091},{"$f":"'2011 to 2015 Distribution RAB'!F69","v":6036000},{"$f":"'2011 to 2015 Distribution RAB'!G69","v":2746074.7669235002},{"$f":"'2011 to 2015 Distribution RAB'!H69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J69","v":16912924.336799413},{"$f":"'2011 to 2015 Distribution RAB'!K69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N69","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O69","v":-180750041.09316295},{"$f":"'2011 to 2015 Distribution RAB'!P69","v":14625785.701099377},{"$f":"SUM(C69:P69)","v":440021091.25006431},null,1,null,{"$f":"+C69*$S69","v":0},561870621.2967279,18579726.241677091,6036000,2746074.7669235002,0,0,16912924.336799413,0,0,0,0,-180750041.09316295,14625785.701099377,440021091.25006431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($CE$1-$A69)<(BT$3+1),$A69<$CE$1),((BT$3-($CE$1-$A69)+0.5)/BT$3*U69),0)","v":0},455739503.94067931,0,0,411911.215038525,0,0,0,0,0,0,0,-146608366.6644544,11863137.290891716,321406185.78215516]
[2008,null,{"$f":"'2011 to 2015 Distribution RAB'!C70","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D70","v":515688016.98339367},{"$f":"'2011 to 2015 Distribution RAB'!E70","v":9024899.9778191522},{"$f":"'2011 to 2015 Distribution RAB'!F70","v":78000},{"$f":"'2011 to 2015 Distribution RAB'!G70","v":6693730.7745737899},{"$f":"'2011 to 2015 Distribution RAB'!H70","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I70","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J70","v":16812114.171473444},{"$f":"'2011 to 2015 Distribution RAB'!K70","v":-23810838.9280813},{"$f":"'2011 to 2015 Distribution RAB'!L70","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M70","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N70","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O70","v":-138735566.75506133},{"$f":"'2011 to 2015 Distribution RAB'!P70","v":15450923.998497669},401201280.22261512,null,1,null,0,515688016.98339367,9024899.9778191522,78000,6693730.7745737899,0,0,16812114.171473444,-23810838.9280813,0,0,0,-138735566.75506133,15450923.998497669,401201280.22261512,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,429740014.1528281,0,0,1673432.6936434475,0,0,0,-20239213.088869106,0,0,0,-115612972.29588445,12875769.998748058,308437031.46046609]
[2009,null,{"$f":"'2011 to 2015 Distribution RAB'!C71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D71","v":394701064.99794102},{"$f":"'2011 to 2015 Distribution RAB'!E71","v":6930379.4221634082},{"$f":"'2011 to 2015 Distribution RAB'!F71","v":779685},{"$f":"'2011 to 2015 Distribution RAB'!G71","v":10190639.838762261},{"$f":"'2011 to 2015 Distribution RAB'!H71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J71","v":19283339.630904227},{"$f":"'2011 to 2015 Distribution RAB'!K71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N71","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O71","v":-98754611.574840009},{"$f":"'2011 to 2015 Distribution RAB'!P71","v":12872323.332633095},346002820.64756405,null,1,null,0,394701064.99794102,6930379.4221634082,779685,10190639.838762261,0,0,19283339.630904227,0,0,0,0,-98754611.574840009,12872323.332633095,346002820.64756405,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,337688688.94268286,0,55691.78571428571,3566723.9435667912,0,0,1377381.4022074447,0,0,0,0,-84490056.569585338,11012987.740141647,269211417.24472767]
[2010,null,{"$f":"'2011 to 2015 Distribution RAB'!C72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D72","v":327624888.34922481},{"$f":"'2011 to 2015 Distribution RAB'!E72","v":5174843.2630053833},{"$f":"'2011 to 2015 Distribution RAB'!F72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G72","v":5738087.9997232901},{"$f":"'2011 to 2015 Distribution RAB'!H72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J72","v":10454522.365501376},{"$f":"'2011 to 2015 Distribution RAB'!K72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N72","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O72","v":-39076517.572207913},{"$f":"'2011 to 2015 Distribution RAB'!P72","v":12761355.02804143},322677179.4332884,null,{"$f":"'Cashflow (Nominal)'!D5","v":0.98499999999999999},null,0,322710515.02398646,5097220.6140603023,0,5652016.6797274407,0,0,10297704.530018855,0,0,0,0,-38490369.808624797,12569934.702620808,317837021.74178904,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($CE$1-$A72)<(BT$3+1),$A72<$CE$1),((BT$3-($CE$1-$A72)+0.5)/BT$3*U72),0)","v":0},283268118.74327701,0,0,2543407.5058773486,0,0,2206650.970718326,0,0,0,0,-33785991.276459545,11033609.350078264,{"$f":"SUM(BT72:CG72)","v":265265795.29349142}]
[null,null,{"$f":"'2011 to 2015 Distribution RAB'!C73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!E73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O73","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P73","v":0}]
[2011,null,{"$f":"'2011 to 2015 Distribution RAB'!C74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D74","v":21952486.429504052},{"$f":"'2011 to 2015 Distribution RAB'!E74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O74","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P74","v":0},21952486.429504052,null,{"$f":"'Cashflow (Nominal)'!E5","v":0.98992499999999983},null,0,21731315.128726795,0,0,0,0,0,0,0,0,0,0,0,0,21731315.128726795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CE$1=2011,U74,IF(AND(($CE$1-$A74)<BT$3,$A74<$CE$1),((BT$3-($CE$1-$A74))/BT$3*U74),0))","v":0},{"$f":"IF($CE$1=2011,V74,IF(AND(($CE$1-$A74)<BU$3,$A74<$CE$1),((BU$3-($CE$1-$A74))/BU$3*V74),0))","v":19316724.558868263},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BT74:CG74)","v":19316724.558868263}]
[null,null,{"$f":"'2011 to 2015 Distribution RAB'!C75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!E75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!F75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!H75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!I75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!K75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!L75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!M75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O75","v":0},{"$f":"'2011 to 2015 Distribution RAB'!P75","v":0},0,null,null,null,{"$f":"+C75*$S75","v":0},{"$f":"+D75*$S75","v":0},{"$f":"+E75*$S75","v":0},{"$f":"+F75*$S75","v":0},{"$f":"+G75*$S75","v":0},{"$f":"+H75*$S75","v":0},{"$f":"+I75*$S75","v":0},{"$f":"+J75*$S75","v":0},{"$f":"+K75*$S75","v":0},{"$f":"+L75*$S75","v":0},{"$f":"+M75*$S75","v":0},{"$f":"+N75*$S75","v":0},{"$f":"+O75*$S75","v":0},{"$f":"+P75*$S75","v":0},{"$f":"SUM(U75:AH75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($CE$1=2011,U75,IF(AND(($CE$1-$A75)<BT$3,$A75<$CE$1),((BT$3-($CE$1-$A75))/BT$3*U75),0))","v":0},{"$f":"IF($CE$1=2011,V75,IF(AND(($CE$1-$A75)<BU$3,$A75<$CE$1),((BU$3-($CE$1-$A75))/BU$3*V75),0))","v":0},{"$f":"IF($CE$1=2011,W75,IF(AND(($CE$1-$A75)<BV$3,$A75<$CE$1),((BV$3-($CE$1-$A75))/BV$3*W75),0))","v":0},{"$f":"IF($CE$1=2011,X75,IF(AND(($CE$1-$A75)<BW$3,$A75<$CE$1),((BW$3-($CE$1-$A75))/BW$3*X75),0))","v":0},{"$f":"IF($CE$1=2011,Y75,IF(AND(($CE$1-$A75)<BX$3,$A75<$CE$1),((BX$3-($CE$1-$A75))/BX$3*Y75),0))","v":0},{"$f":"IF($CE$1=2011,Z75,IF(AND(($CE$1-$A75)<BY$3,$A75<$CE$1),((BY$3-($CE$1-$A75))/BY$3*Z75),0))","v":0},{"$f":"IF($CE$1=2011,AA75,IF(AND(($CE$1-$A75)<BZ$3,$A75<$CE$1),((BZ$3-($CE$1-$A75))/BZ$3*AA75),0))","v":0},{"$f":"IF($CE$1=2011,AB75,IF(AND(($CE$1-$A75)<CA$3,$A75<$CE$1),((CA$3-($CE$1-$A75))/CA$3*AB75),0))","v":0},{"$f":"IF($CE$1=2011,AC75,IF(AND(($CE$1-$A75)<CB$3,$A75<$CE$1),((CB$3-($CE$1-$A75))/CB$3*AC75),0))","v":0},{"$f":"IF($CE$1=2011,AD75,IF(AND(($CE$1-$A75)<CC$3,$A75<$CE$1),((CC$3-($CE$1-$A75))/CC$3*AD75),0))","v":0},{"$f":"IF($CE$1=2011,AE75,IF(AND(($CE$1-$A75)<CD$3,$A75<$CE$1),((CD$3-($CE$1-$A75))/CD$3*AE75),0))","v":0},{"$f":"IF($CE$1=2011,AF75,IF(AND(($CE$1-$A75)<CE$3,$A75<$CE$1),((CE$3-($CE$1-$A75))/CE$3*AF75),0))","v":0},{"$f":"IF($CE$1=2011,AG75,IF(AND(($CE$1-$A75)<CF$3,$A75<$CE$1),((CF$3-($CE$1-$A75))/CF$3*AG75),0))","v":0},{"$f":"IF($CE$1=2011,AH75,IF(AND(($CE$1-$A75)<CG$3,$A75<$CE$1),((CG$3-($CE$1-$A75))/CG$3*AH75),0))","v":0},{"$f":"SUM(BT75:CG75)","v":0}]
[2011,null,{"$f":"'2011 to 2015 Distribution RAB'!C76","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D76","v":360970351.73439246},{"$f":"'2011 to 2015 Distribution RAB'!E76","v":6772000},{"$f":"'2011 to 2015 Distribution RAB'!F76","v":0},{"$f":"'2011 to 2015 Distribution RAB'!G76","v":16061150.145114332},{"$f":"'2011 to 2015 Distribution RAB'!H76","v":356249.99999999994},{"$f":"'2011 to 2015 Distribution RAB'!I76","v":6000000},{"$f":"'2011 to 2015 Distribution RAB'!J76","v":7040000},{"$f":"'2011 to 2015 Distribution RAB'!K76","v":3545250.0000000005},{"$f":"'2011 to 2015 Distribution RAB'!L76","v":3580920},{"$f":"'2011 to 2015 Distribution RAB'!M76","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N76","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O76","v":-49957720.286673985},{"$f":"'2011 to 2015 Distribution RAB'!P76","v":0},354368201.59283286,null,{"$f":"'Cashflow (Nominal)'!E5","v":0.98992499999999983},null,0,357333575.4406684,6703772.0999999987,0,15899334.057402303,352660.78124999988,5939549.9999999991,6969071.9999999991,3509531.6062499997,3544842.2309999992,0,0,-49454396.254785739,0,350797941.96178502,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($CE$1-$A76)<(BT$3+1),$A76<$CE$1),((BT$3-($CE$1-$A76)+0.5)/BT$3*U76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(BU$3+1),$A76<$CE$1),((BU$3-($CE$1-$A76)+0.5)/BU$3*V76),0)","v":321600217.89660156},{"$f":"IF(AND(($CE$1-$A76)<(BV$3+1),$A76<$CE$1),((BV$3-($CE$1-$A76)+0.5)/BV$3*W76),0)","v":670377.21},{"$f":"IF(AND(($CE$1-$A76)<(BW$3+1),$A76<$CE$1),((BW$3-($CE$1-$A76)+0.5)/BW$3*X76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(BX$3+1),$A76<$CE$1),((BX$3-($CE$1-$A76)+0.5)/BX$3*Y76),0)","v":8744633.7315712683},{"$f":"IF(AND(($CE$1-$A76)<(BY$3+1),$A76<$CE$1),((BY$3-($CE$1-$A76)+0.5)/BY$3*Z76),0)","v":35266.078124999993},{"$f":"IF(AND(($CE$1-$A76)<(BZ$3+1),$A76<$CE$1),((BZ$3-($CE$1-$A76)+0.5)/BZ$3*AA76),0)","v":4157684.9999999991},{"$f":"IF(AND(($CE$1-$A76)<(CA$3+1),$A76<$CE$1),((CA$3-($CE$1-$A76)+0.5)/CA$3*AB76),0)","v":2488954.2857142854},{"$f":"IF(AND(($CE$1-$A76)<(CB$3+1),$A76<$CE$1),((CB$3-($CE$1-$A76)+0.5)/CB$3*AC76),0)","v":3193673.7616874999},{"$f":"IF(AND(($CE$1-$A76)<(CC$3+1),$A76<$CE$1),((CC$3-($CE$1-$A76)+0.5)/CC$3*AD76),0)","v":354484.22309999994},{"$f":"IF(AND(($CE$1-$A76)<(CD$3+1),$A76<$CE$1),((CD$3-($CE$1-$A76)+0.5)/CD$3*AE76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(CE$3+1),$A76<$CE$1),((CE$3-($CE$1-$A76)+0.5)/CE$3*AF76),0)","v":0},{"$f":"IF(AND(($CE$1-$A76)<(CF$3+1),$A76<$CE$1),((CF$3-($CE$1-$A76)+0.5)/CF$3*AG76),0)","v":-44508956.629307166},{"$f":"IF(AND(($CE$1-$A76)<(CG$3+1),$A76<$CE$1),((CG$3-($CE$1-$A76)+0.5)/CG$3*AH76),0)","v":0},296736335.55749243]
[2012,null,{"$f":"'2011 to 2015 Distribution RAB'!C77","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D77","v":391921954.59349418},{"$f":"'2011 to 2015 Distribution RAB'!E77","v":6682000},{"$f":"'2011 to 2015 Distribution RAB'!F77","v":2500000},{"$f":"'2011 to 2015 Distribution RAB'!G77","v":21950572.196719002},{"$f":"'2011 to 2015 Distribution RAB'!H77","v":285000.00000000006},{"$f":"'2011 to 2015 Distribution RAB'!I77","v":5500000},{"$f":"'2011 to 2015 Distribution RAB'!J77","v":7040000},{"$f":"'2011 to 2015 Distribution RAB'!K77","v":3545250.0000000005},{"$f":"'2011 to 2015 Distribution RAB'!L77","v":3398640},{"$f":"'2011 to 2015 Distribution RAB'!M77","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N77","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O77","v":-84221445.54010509},{"$f":"'2011 to 2015 Distribution RAB'!P77","v":0},358601971.25010806,null,{"$f":"'Cashflow (Nominal)'!F5","v":1.0097234999999998},null,0,395732807.71898395,6746972.4269999983,2524308.7499999995,22164008.585473794,287771.19750000001,5553479.2499999991,7108453.4399999985,3579722.2383749997,3431686.6760399994,0,0,-85040372.765814289,0,362088837.5175584,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,364953589.34084076,2024091.7280999995,1262154.3749999998,14406605.580557967,86331.359249999994,4257667.4249999998,3554226.7199999993,3329141.6816887497,1029506.0028119998,0,0,-78426121.550695404,0,316477192.66255409]
[2013,null,{"$f":"'2011 to 2015 Distribution RAB'!C78","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D78","v":383130949.2281577},{"$f":"'2011 to 2015 Distribution RAB'!E78","v":5771999.9999999991},{"$f":"'2011 to 2015 Distribution RAB'!F78","v":8500000},{"$f":"'2011 to 2015 Distribution RAB'!G78","v":141121585.07061198},{"$f":"'2011 to 2015 Distribution RAB'!H78","v":285000.00000000006},{"$f":"'2011 to 2015 Distribution RAB'!I78","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J78","v":7040000},{"$f":"'2011 to 2015 Distribution RAB'!K78","v":3665250},{"$f":"'2011 to 2015 Distribution RAB'!L78","v":3128160.0000000005},{"$f":"'2011 to 2015 Distribution RAB'!M78","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N78","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O78","v":-77101874.795668259},{"$f":"'2011 to 2015 Distribution RAB'!P78","v":0},475541069.50310147,null,{"$f":"'Cashflow (Nominal)'!G5","v":1.0299179699999998},null,0,394593449.47323716,5944686.5228399979,8754302.7449999992,145343656.41910699,293526.62145000004,0,7250622.508799999,3774906.8395424993,3221748.1970352,0,0,-79408606.372748807,0,489768292.95426303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,372671591.16916841,2972343.2614199989,5627766.0503571425,109007742.31433025,146763.31072500002,0,4661114.4699428566,3586161.4975653742,1610874.0985176,0,0,-74997017.12981832,0,425287339.04220831]
[2014,null,{"$f":"'2011 to 2015 Distribution RAB'!C79","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D79","v":367937962.65510297},{"$f":"'2011 to 2015 Distribution RAB'!E79","v":14271999.999999998},{"$f":"'2011 to 2015 Distribution RAB'!F79","v":3000000},{"$f":"'2011 to 2015 Distribution RAB'!G79","v":127660934.457184},{"$f":"'2011 to 2015 Distribution RAB'!H79","v":285000.00000000006},{"$f":"'2011 to 2015 Distribution RAB'!I79","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J79","v":7040000},{"$f":"'2011 to 2015 Distribution RAB'!K79","v":53728674.491447471},{"$f":"'2011 to 2015 Distribution RAB'!L79","v":2822400},{"$f":"'2011 to 2015 Distribution RAB'!M79","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N79","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O79","v":-63021884.841942452},{"$f":"'2011 to 2015 Distribution RAB'!P79","v":0},513725086.76179206,null,{"$f":"'Cashflow (Nominal)'!H5","v":1.0505163293999999},null,0,386524837.975353,14992969.053196797,3151548.9882,134109896.27373491,299397.15387900005,0,7395634.9589759996,56442849.910282806,2964977.2880985597,0,0,-66205519.136026882,0,539676592.46569431,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,373640676.70950788,10495078.337237757,2476217.0621571429,113993411.83267467,209578.00771530002,0,5810856.0391954286,54749564.41297432,2075484.1016689916,0,0,-63998668.498159319,0,499452198.00497222]
[2015,null,{"$f":"'2011 to 2015 Distribution RAB'!C80","v":0},{"$f":"'2011 to 2015 Distribution RAB'!D80","v":418278513.4765501},{"$f":"'2011 to 2015 Distribution RAB'!E80","v":14972000},{"$f":"'2011 to 2015 Distribution RAB'!F80","v":2500000},{"$f":"'2011 to 2015 Distribution RAB'!G80","v":225758964.435399},{"$f":"'2011 to 2015 Distribution RAB'!H80","v":213750},{"$f":"'2011 to 2015 Distribution RAB'!I80","v":0},{"$f":"'2011 to 2015 Distribution RAB'!J80","v":7040000},{"$f":"'2011 to 2015 Distribution RAB'!K80","v":53719429.921024434},{"$f":"'2011 to 2015 Distribution RAB'!L80","v":2748900},{"$f":"'2011 to 2015 Distribution RAB'!M80","v":0},{"$f":"'2011 to 2015 Distribution RAB'!N80","v":0},{"$f":"'2011 to 2015 Distribution RAB'!O80","v":-114531460.32220902},{"$f":"'2011 to 2015 Distribution RAB'!P80","v":0},610700097.5107646,null,{"$f":"'Cashflow (Nominal)'!I5","v":1.0715266559879999},null,0,448196576.8171593,16042897.093452334,2678816.6399699999,241906748.22077689,229038.82271743499,0,7543547.6581555195,57561801.10485702,2945519.6246454129,0,0,-122723512.68447892,0,654381433.29725504,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,443216614.85252422,14438607.384107102,2487472.5942578572,229811410.80973804,206134.94044569149,0,7004722.8254301259,56986183.09380845,2650967.6621808717,0,0,-121359918.09909584,0,635442196.06339645]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BT7:BT80)","v":70905907.5252828},{"$f":"SUM(BU7:BU80)","v":6233012769.8602018},30600497.920864858,11909301.867486428,484222484.40607673,684073.69626099151,8415352.4249999989,27103906.713208467,155617973.78413093,7721316.0882794624,0,-9010551.3290524967,-1279381864.9057415,70944598.589631483,{"$f":"SUM(CH7:CH80)","v":5812745766.6416302}]

{"sheet":"RAB Summary (Nominal)","index":13,"n_rows":8,"n_cols":7,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
["Distribution RAB 2011 to 2015"]
[null,"Nominal"]
[null,null,2011,2012,2013,2014,2015]
[null,"OAV",4294731584.8861952,{"$f":"C8","v":4498051913.6674252},{"$f":"D8","v":4706643511.6827955},5027336440.2614307,5376762687.1564045]
[null,"Capex",{"$f":"'Nominal Asset Base'!AI76","v":350797941.96178502},{"$f":"'Nominal Asset Base'!AI77","v":362088837.5175584},{"$f":"'Nominal Asset Base'!AI78","v":489768292.95426303},{"$f":"'Nominal Asset Base'!AI79","v":539676592.46569431},{"$f":"'Nominal Asset Base'!AI80","v":654381433.29725504}]
[null,"Depreciation",-147477613.18055487,-153497239.50218773,-169075364.37562752,-190250345.57072067,-218398353.81202888]
[null,"CAV",{"$f":"C5+C6+C7","v":4498051913.6674252},{"$f":"D5+D6+D7","v":4706643511.6827955},{"$f":"E5+E6+E7","v":5027336440.2614307},5376762687.1564045,5812745766.6416302]