The whole point is nobody knows how RPI is going to behave over,say, 25 years or what, if any, payrises we get above RPI. Therefore the modeller is a total waste of time as there are too many variables involved that cannot be accounted for. How on earth can you vote YES on something this big when you don't know how much exactly you stand to lose???
VOTE NO NO NO.