{"text_format":"1","workbook":"xlsx","n_sheets":26,"sheets":["DISCLAIMER","OVERVIEW","USER GUIDANCE","WORKBOOK RESET","INPT; User Input Form","INPT; General","INPT; Fuel Indices","INPT; FlatFile","OUTP; Visualisation","sysScheme","sysVisualisationTool","CALC; LCOE Template","OUTP; Portfolio Summary","OUTP; Plant v fuel rec","OUTP; Plant Data","OUTP; Fuel Data","CALC; Plant & Energy","CALC; Fuel Costs","CALC; LCOE WholeSYS",">>>","<<<","MODEL MAP","DEFINITIONS","Version Control","SYS; Macro","Lists"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":0,"defined_names":243,"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":"DISCLAIMER","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"OVERVIEW","index":1,"n_rows":31,"n_cols":3,"rows_kept":31,"cut":false,"hidden":true,"merged":[]}
[]
[]
[]
[null,"Overview","The BEIS Whole Life Cost of Energy Calculator has been prepared to better enable potential heat, cooling and power offtakers from a district network understand their whole life cost of energy. This is intended to support constructive dialogue between network developers and energy offtakers when establishing what a sensible starting point for tariff negotiations should be. This tool does not provide a final tariff. Instead it provides a time value adjusted cost (in p/kWh) of different energy types that are currently 'self-supplied' by the potential energy offtaker by converting one form of energy to another, e.g. conversion of gas to LTHW using on-site boilers. Any energy tariff proposed by a district network operator / developer would need to demonstrate that the price offered was at least no worse than the current whole life cost of energy calculated by this tool."]
[null,"Purpose","Energy Supply Agreements (ESA) detail arrangements between an energy offtaker ('Offtaker') and an energy supplier ('Supplier'). "]
[null,null,"A key factor to be negotiated is the tariff payable by the Offtaker for the energy supplied. "]
[null,null,"This Calculator has been developed by BEIS to help inform the tariff setting process, supporting an open book approach to tariff negotiation."]
[]
[]
[null,"Outputs","The primary output of the Calculator is the Levelised Cost of energy (heat, power and cooling) expressed as p/kWh."]
[]
[null,"Primary inputs","The Calculator seeks to capture whole life costs associated with energy generation in existing buildings and groups of buildings. "]
[null,null,"Where a district energy network ('Supplier') is looking to replace an Offtaker's existing arrangements it is important for both parties to understand the full cost of that existing supply in order to agree an appropriate tariff for the new supply from the network."]
[null,null,"Understanding the full costs of supply - i.e. not just the fuel and operating costs but also the capital and replacement costs - is important to a negotation to the extent that the Offtaker will no longer incur these costs once connected to the district energy supply. "]
[null,null,"Whole life costs include:\n- energy input costs (e.g. cost of gas)\n- plant efficiency (e.g. an estimatation of heat generated by a boiler from gas purchased)\n- maintenance costs, of plant and plant rooms\n- age of plant and plant replacement costs"]
[]
[null,"Energy efficiency","It is anticipated that Offtakers will be looking to reduce their energy use over time through investment in energy efficiency measures."]
[null,null,"These measures have a two fold impact on negotiations: \n1 - if energy demand is forecast to reduce, the Supplier needs to factor that reduction into its operating model to ensure that capital investment can still be recovered. This may impact on its view of what is an acceptable heat tariff.\n2 - some planned capital investment may be within a plant room (e.g. investment in gas CHP rather than gas boilers) and as such be avoided by the Offtaker if it connects to the network; some planned capital investment may be elsewhere within a building (e.g. new insulation) and as such will be paid by the Offtaker whether it connects to the network or not."]
[null,null,"This Calculator seeks to capture such effects while recognising their complexity."]
[]
[]
[null,"Data sources","It is anticipated that input data will be provided by those operating the plant, it may also require inputs from finance colleagues."]
[]
[]
[null,"Methodology","The methodology for calculating Levelised Cost is available from HNDU (hndu@beis.gov.uk)"]
[]
[]
[null,"Confidentiality","Confidentiality of data within the Calculator needs to be managed and agreed between the parties. BEIS takes no responsibility in this regard."]
[]
[]
[null,"Reliability","Whilst endeavours have been taken to reduce calculation errors, it is not possible to fully mitigate the risk that errors still remain. Users of the BEIS Whole Life Cost Energy Calculator therefore do so wholly at their own risk. "]

{"sheet":"USER GUIDANCE","index":2,"n_rows":24,"n_cols":4,"rows_kept":24,"cut":false,"hidden":true,"merged":[[3,1,3,3]]}
[]
[]
[]
[null,"A separate User Guide is also available"]
[]
[null,"Tab","Description","Instructions"]
[null,"WORKBOOK RESET","This tab has a button for resetting the whole workbook to 'factory' settings i.e. it clears out all previous data entered by other users.","If you are a new user, click the Global Reset button to ensure you are starting with a clean workbook."]
[null,"INPT; User Input Form","This is the primary input sheet used to capture all information needed to calculate the LCOE","Follow instructions on the tab."]
[null,null,null,"Information you will need: \n- technical data for all plant items in all plant rooms\n- maintenance cost data\n- plant replacement plans and cost data\n- financial data on all fuel purchases"]
[null,null,null,"You can review your inputs via the Visualisation button at the top of this tab and / or by reviewing the output sheets - see below."]
[null,null,null,"Note - if you have large numbers of plant rooms / plant data you may find it easier to input directly to the Flat File - see under INPT; FlatFile below."]
[null,null,null,"The Calculator generally works on the basis of single cell inputs entered here. However, it is recognised that in some cases variables may be forecast to change over time, e.g. planned energy efficiency measures may be put in place that will reduce fuel requirements over time. In this case, time profiles can be entered manually via the relevant plant room LCOE calculation tab (see under >>>[1]<<< below)."]
[null,"INPT; General","This sheet contains general inputs such as start dates, VAT rates, fuel indices etc","Check entries and amend as appropriate. Note that fuel indices are selected here."]
[null,"INPT; Fuel Indices","This tab has been pre-populated with a number of alternative fuel indices (note these are REAL foreward price curves). There is space allowed for you to input your own price curves if you prefer.","You can add your own bespoke fuel indices here if you wish; these are then selected for use in the model via the INPT; General tab."]
[null,"INPT; Flat File","This tab is populated automatically with data that you input via the User Input Form and is the core 'data base' from which the LCOE is calculated.\nYou can input data directly here if easier (e.g. if you have large numbers of plant rooms etc.).","If you have input data via the User Input Form, you should not need to touch this tab.\nIf you prefer to input your data directly here, follow the instructions on the tab."]
[null,"OUTP; Visualisation","Provides a visual representation of energy in and energy out per plant room along with relevant costs","The Visualisation is created by clicking on the Visualisation tab on the User Input Form. Once this has been done, you can review here and use as appropriate."]
[null,"OUTP; Portfolio Summary","Summarises inputs across all plant rooms in a tabular form.","Review and use as appropriate."]
[null,"OUTP; Plant v fuel rec","Energy import data is input in relation to each piece of plant (See Section 3 of the User Input Form) and in relation to each delivery point (see Section 4 of the User Input Form). This tabs compares the two sources of energy import data to highlight any inconsistencies.","Review for inconsistencies. These may be readily explained or may highlight areas in which input data needs to be reviewed and amended."]
[null,"OUTP; Plant Data","Single worksheet with all plant data as entered for all plant rooms.","Review your inputs. \nIf corrections need to be made, you can select the relevant plant room / plant item / fuel data on the User Input Form and amend accordingly."]
[null,"OUTP; Fuel Data","Single worksheet with all fuel data as entered for all fuel delivery points.","Review your inputs. \nIf corrections need to be made, you can select the relevant plant room / plant item / fuel data on the User Input Form and amend accordingly."]
[null,"CALC; Plant & Energy","Calcuates outputs for display on the output tabs.","Do not amend!"]
[null,"CALC; Fuel Costs","Calcuates outputs for display on the output tabs.","Do not amend!"]
[null,"CALC; LCOE WholeSYS","This tab sums all the individual plant room LCOE calcs (see below) and creates an overall portfolio LCOE.","Do not amend!"]
[null,">>>[1] [2] [n]<<<","A separate tab is created for each plant room (numbered 1,2…). This happens automatically when a new plant room is added via the User Input Form. The individual plant room tab then calculates the LCOE for the different energy output types (i.e. LTHW, steam etc), in that plant room. There is potential to add more detail via these tabs that over-rides inputs from the User Input Form.","The Calculator generally works on the basis of single cell inputs entered via the User Input Form. However, it is recognised that in some cases variables may be forecast to change over time, e.g. planned energy efficiency measures may be put in place that will reduce fuel requirements over time. \nIn this case, you can input a time variable profile here. \nAll yellow cells on these tabs can be used for manual inputs but this is not necessary. \nIf no modifications are made to these tabs, the Calculator will default to using the data entered via the User Input Form."]

{"sheet":"WORKBOOK RESET","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"INPT; User Input Form","index":4,"n_rows":83,"n_cols":18,"rows_kept":83,"cut":false,"hidden":true,"merged":[[6,17,16,17],[65,17,80,17],[26,2,29,5],[65,2,68,5],[6,2,9,5],[20,2,22,3],[20,6,22,15],[26,17,61,17]]}
[null,null,"BEIS WHOLE LIFE COST OF ENERGY CALCULATOR"]
[null,null,"USER INPUT FORM"]
[null,null,"Tool integrity checks:",null,{"$f":"sysIntegrityCheck","v":0}]
[]
[null,null,"SECTION 1: ADD PLANT ROOM DETAILS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NOTES"]
[]
[null,null,"To add a new plant room:\n1. Add plant room name and other relevant information in the yellow boxes.\n2. Press 'ADD NEW PLANT ROOM' - summary information will appear in the box to the right. This may take time.\n3. Repeat for each plant room.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1. Input plant room data as instructed. This will update the file and enable plant data to be added below.\n2. To amend details, select the plant room that needs amending using the adjacent text box, amend the data in the yellow boxes and click 'Amend Plant Room Details'.\n3. It is NOT possible to delete the first plant room, but all subsequent plant rooms can be deleted if necessary. "]
[]
[]
[]
[]
[null,null,{"$f":"'INPT; FlatFile'!B10","v":"Plant room name:"},null,"text"]
[null,null,{"$f":"'INPT; FlatFile'!C10","v":"Maintenance costs - external"},"i.e. maintenance procured from third party suppliers","£ / pa"]
[null,null,{"$f":"'INPT; FlatFile'!D10","v":"Mgt & maintenance - internal"},"i.e. mgt & maintenance provided by internal FM team","£ / pa"]
[]
[]
[]
[]
[null,null,"SECTION 2: SELECT PLANT ROOM"]
[]
[null,null,"Select the plant room from the drop down list for which you want to add information on plant / equipment (Section 3) and on fuel (Section 4). ",null,null,null,{"$f":"IF(dcRecordNr <> 0,INDEX(lstFlatFilePlantRooms,dcRecordNr,1),\"\")","v":0}]
[]
[]
[]
[null,null,"SECTION 3: ADD PLANT & EQUIPMENT DATA"]
[]
[null,null,"To add information on the pieces of generating plant in the plant room selected:\n1. Enter details in the yellow boxes in the form below\n2. Press 'ADD NEW PLANT ITEM'\n3. Repeat for each additional item (up to a maximum of 15)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"4. To change plant data that has already been entered, select the item you want to amend by highlighting it in the list box, enter the revised details in yellow boxes in col F and click on the 'Amend Existing Plant Item' button.\n5. If you want to delete an item of plant, select it in the listbox and press 'Delete Existing'.\n6. If you have entered information in yellow boxes and want to use this to create a new item but have already selected an item in the list box, press the 'Deselect Plant From Listbox' button and then press 'Add New Plant Item'. "]
[]
[]
[]
[]
[null,null,{"$f":"'INPT; FlatFile'!A10","v":"Plant room ID"},null,null,{"$f":"dcRecordNr","v":1}]
[null,null,{"$f":"'INPT; FlatFile'!B10","v":"Plant room name:"},null,null,{"$f":"IFERROR(INDEX(rngFlatFileData,MATCH(dcRecordNr,'INPT; FlatFile'!$A$13:$A$56,0),MATCH(C33,rngFlatFileLabels,0)),\"\")","v":""}]
[]
[]
[null,null,{"$f":"'INPT; FlatFile'!E10","v":"Plant name"},"Your own internal reference","text"]
[null,null,{"$f":"'INPT; FlatFile'!F10","v":"Plant type"},null,"drop down"]
[null,null,{"$f":"'INPT; FlatFile'!G10","v":"Fuel input type"},null,"drop down"]
[null,null,{"$f":"'INPT; FlatFile'!H10","v":"Fuel supply point"},"i.e. supply point for fuel used by this item","Location / MPAN"]
[null,null,{"$f":"'INPT; FlatFile'!I10","v":"Avg annual fuel use (metered)"},null,"kWh"]
[null,null,{"$f":"'INPT; FlatFile'!J10","v":"Replacement cost "},"Use today's prices","£"]
[null,null,{"$f":"'INPT; FlatFile'!K10","v":"Original purchase date"},null,"yyyy"]
[null,null,{"$f":"'INPT; FlatFile'!L10","v":"Estimated life"},null,"Nr. yrs"]
[null,null,{"$f":"'INPT; FlatFile'!M10","v":"Avg annual maintenance costs"},"Costs specific to this item","£/pa"]
[null,null,{"$f":"'INPT; FlatFile'!N10","v":"Heat output type"},"i.e. what form of heat is generated?","drop down"]
[null,null,{"$f":"'INPT; FlatFile'!O10","v":"Thermal capacity (rated / installed)"},null,"kW"]
[null,null,{"$f":"'INPT; FlatFile'!P10","v":"Avg annual thermal capacity factor"},"set at 100% if not known","%"]
[null,null,{"$f":"'INPT; FlatFile'!Q10","v":"Gross thermal efficiency (boiler plate) "},null,"%"]
[null,null,{"$f":"'INPT; FlatFile'!R10","v":"Gross thermal efficiency (actual)"},"gross thermal output (kWh) as % of fuel input","%"]
[null,null,{"$f":"'INPT; FlatFile'!S10","v":"Is efficiency estimated or measured? (heat)"},null,"drop down"]
[null,null,{"$f":"'INPT; FlatFile'!T10","v":"Electrical output - % used on site"},null,"%"]
[null,null,{"$f":"'INPT; FlatFile'!U10","v":"Electrical capacity (rated / installed)"},null,"kW"]
[null,null,{"$f":"'INPT; FlatFile'!V10","v":"Avg annual electrical capacity factor"},"set at 100% if not known","%"]
[null,null,{"$f":"'INPT; FlatFile'!W10","v":"Electrical efficiency (boiler plate) "},null,"%"]
[null,null,{"$f":"'INPT; FlatFile'!X10","v":"Electrical efficiency (actual)"},"electrical output (kWh) as % of fuel input","%"]
[null,null,{"$f":"'INPT; FlatFile'!Y10","v":"Is efficiency estimated or measured? (elec)"},null,"drop down"]
[null,null,{"$f":"'INPT; FlatFile'!Z10","v":"Cooling output"},"Cooling type i.e. refrigeration or space cooling?","drop down"]
[null,null,{"$f":"'INPT; FlatFile'!AA10","v":"Cooling capacity (rated / installed)"},null,"kW"]
[null,null,{"$f":"'INPT; FlatFile'!AB10","v":"Avg annual cooling capacity factor"},"set at 100% if not known","%"]
[null,null,{"$f":"'INPT; FlatFile'!AC10","v":"Cooling efficiency (boiler plate) "},null,"%"]
[null,null,{"$f":"'INPT; FlatFile'!AD10","v":"Cooling efficiency (actual) "},null,"%"]
[null,null,{"$f":"'INPT; FlatFile'!AE10","v":"Is efficiency estimated or measured? (cool)"},null,"drop down"]
[]
[null,null,"SECTION 4: ADD DATA REGARDING FUEL USE WITHIN EACH PLANT ROOM / AREA"]
[]
[null,null,"To add information on fuel used in the plant room selected (IMPORTANT: READ NOTES IN COL R):\n1. Enter details in the yellow boxes in the form below\n2. Press 'ADD NEW FUEL SOURCE'\n3. Repeat for each additional item (up to a maximum of 10)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"7. This is where fuel costs are entered; if no data is input here the LCOE cannot be calculated.\n8. All fuel sources which supply a particular plant room need to be added. \n9. Where a fuel source / delivery point (e.g. a particular fiscal meter) supplies more than one plant room, it is important to ensure that only the portion of fuel that is used in the plant room selected is included here."]
[]
[]
[]
[]
[null,null,{"$f":"'INPT; FlatFile'!A10","v":"Plant room ID"},null,null,{"$f":"dcRecordNr","v":1}]
[null,null,{"$f":"'INPT; FlatFile'!B10","v":"Plant room name:"},null,null,{"$f":"IFERROR(INDEX(rngFlatFileData,MATCH(dcRecordNr,'INPT; FlatFile'!$A$13:$A$56,0),MATCH(C72,rngFlatFileLabels,0)),\"\")","v":""}]
[]
[]
[null,null,{"$f":"'INPT; FlatFile'!OT10","v":"Fuel"},null,"type"]
[null,null,{"$f":"'INPT; FlatFile'!OU10","v":"Delivery point / meter no."},null,"Location / MPAN"]
[null,null,{"$f":"'INPT; FlatFile'!OV10","v":"Avg annual import"},"say, 3 year average - as used by the PLANT ROOM (note 9)","kWh"]
[null,null,{"$f":"'INPT; FlatFile'!OW10","v":"Unit cost"},"as per current invoice","p/kWh"]
[null,null,{"$f":"'INPT; FlatFile'!OX10","v":"Standing charge"},"as per current invoice","£/day"]
[null,null,{"$f":"'INPT; FlatFile'!OY10","v":"CCL"},"as per current invoice","p/kWh"]
[null,null,{"$f":"'INPT; FlatFile'!OZ10","v":"Other charges"},"as per current invoice","p/kWh"]
[]
[null,null,"END OF PAGE"]

{"sheet":"INPT; General","index":5,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":true,"merged":[[33,3,33,5],[28,3,28,5],[29,3,29,5],[30,3,30,5],[31,3,31,5],[32,3,32,5],[14,1,14,5],[24,3,24,5],[25,3,25,5],[26,3,26,5],[27,3,27,5],[22,1,22,5]]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"INPT; General"}]
[]
[null,"Appraisal start year","Year",2020]
[null,"Month start","Month","Jan",{"$f":"MATCH(D4,lstMonths,0)","v":1}]
[null,"Appraisal period","Years",40]
[null,"Discount rate (for LCOE calcs)","%",0.03]
[]
[null,"CAPITAL REPLACEMENT ASSUMPTIONS"]
[]
[null,"Lead in time for capital replacement","Years",1]
[]
[]
[null,"VAT ASSUMPTIONS"]
[]
[null,"Note: global VAT assumptions input here can be over-ridden on each plant room LCOE calculation tab (between >>> and <<< on the tab list)"]
[null,null,null,"Rate",null,"% VAT irrecoverable"]
[null,"VAT on fuel purchases","%",0.2,null,0]
[null,"VAT on repex","%",0.2,null,0]
[null,"VAT on opex","%",0.2,null,0]
[]
[null,"SELECTED FUEL INDICES"]
[]
[null,"User needs to select an appropriate fuel index using drop downs associated with yellow cells below. Bespoke indices can be added on the INPT; Fuel Indices tab."]
[]
[null,{"$f":"Lists!C4","v":"Biofuel"},"index","[USER INPUT PROFILE 4]",null,null,{"$f":"IFERROR(MATCH(D25,rngUserIndices,0),0)","v":13}]
[null,{"$f":"Lists!C5","v":"Biomass"},"index",null,null,null,0]
[null,{"$f":"Lists!C6","v":"Coal"},"index",null,null,null,0]
[null,{"$f":"Lists!C7","v":"Electricity"},"index","IAG Central Electricity: Commercial/ Public sector",null,null,3]
[null,{"$f":"Lists!C8","v":"Gas"},"index","IAG Central Gas: Commercial/ Public sector",null,null,6]
[null,{"$f":"Lists!C9","v":"Heat"},"index",null,null,null,0]
[null,{"$f":"Lists!C10","v":"LPG"},"index",null,null,null,0]
[null,{"$f":"Lists!C11","v":"Oil"},"index","IAG Central Oil: Domestic",null,null,8]
[null,{"$f":"Lists!C12","v":"Other"},"index",null,null,null,0]
[null,{"$f":"Lists!C13","v":"RDF"},"index",null,null,null,0]
[]
[null,"UNIT CONVERSIONS"]
[]
[null,"p to £","Factor",100]
[null,"kW to MW","Factor",1000]
[null,"Days in year","Days",365]
[]
[]
[null,"END OF SHEET"]

{"sheet":"INPT; Fuel Indices","index":6,"n_rows":55,"n_cols":69,"rows_kept":55,"cut":false,"hidden":true,"merged":[[30,1,30,4],[25,1,25,4],[26,1,26,4],[27,1,27,4],[28,1,28,4],[29,1,29,4],[4,1,7,8],[21,1,21,4],[22,1,22,4],[23,1,23,4],[24,1,24,4]]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"INPT; Fuel Indices"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Lists!J18","v":2020},{"$f":"Lists!K18","v":2021},{"$f":"Lists!L18","v":2022},{"$f":"Lists!M18","v":2023},{"$f":"Lists!N18","v":2024},{"$f":"Lists!O18","v":2025},{"$f":"Lists!P18","v":2026},{"$f":"Lists!Q18","v":2027},{"$f":"Lists!R18","v":2028},{"$f":"Lists!S18","v":2029},{"$f":"Lists!T18","v":2030},{"$f":"Lists!U18","v":2031},{"$f":"Lists!V18","v":2032},{"$f":"Lists!W18","v":2033},{"$f":"Lists!X18","v":2034},{"$f":"Lists!Y18","v":2035},{"$f":"Lists!Z18","v":2036},{"$f":"Lists!AA18","v":2037},{"$f":"Lists!AB18","v":2038},{"$f":"Lists!AC18","v":2039},{"$f":"Lists!AD18","v":2040},{"$f":"Lists!AE18","v":2041},{"$f":"Lists!AF18","v":2042},{"$f":"Lists!AG18","v":2043},{"$f":"Lists!AH18","v":2044},{"$f":"Lists!AI18","v":2045},{"$f":"Lists!AJ18","v":2046},{"$f":"Lists!AK18","v":2047},{"$f":"Lists!AL18","v":2048},{"$f":"Lists!AM18","v":2049},{"$f":"Lists!AN18","v":2050},{"$f":"Lists!AO18","v":2051},{"$f":"Lists!AP18","v":2052},{"$f":"Lists!AQ18","v":2053},{"$f":"Lists!AR18","v":2054},{"$f":"Lists!AS18","v":2055},{"$f":"Lists!AT18","v":2056},{"$f":"Lists!AU18","v":2057},{"$f":"Lists!AV18","v":2058},{"$f":"Lists!AW18","v":2059},{"$f":"Lists!AX18","v":2060},{"$f":"Lists!AY18","v":2061},{"$f":"Lists!AZ18","v":2062},{"$f":"Lists!BA18","v":2063},{"$f":"Lists!BB18","v":2064},{"$f":"Lists!BC18","v":2065},{"$f":"Lists!BD18","v":2066},{"$f":"Lists!BE18","v":2067},{"$f":"Lists!BF18","v":2068},{"$f":"Lists!BG18","v":2069},{"$f":"Lists!BH18","v":2070},{"$f":"Lists!BI18","v":2071},{"$f":"Lists!BJ18","v":2072},{"$f":"Lists!BK18","v":2073},{"$f":"Lists!BL18","v":2074},{"$f":"Lists!BM18","v":2075},{"$f":"Lists!BN18","v":2076},{"$f":"Lists!BO18","v":2077},{"$f":"Lists!BP18","v":2078},{"$f":"Lists!BQ18","v":2079}]
[]
[]
[null,"Note: the indices given below are REAL, that is, they do not take account of general inflation. Users can add their own bespoke indices below if they wish and select them for use in the model via the INPT; General tab."]
[]
[]
[]
[]
[]
[]
[null,"PRICES",null,null,null,null,null,"[updated for data published March 2019]"]
[]
[{"$f":"B14&\" \"&D14&\": \"&F14","v":"IAG Central Electricity: Domestic"},"IAG Central",null,"Electricity",null,"Domestic",null,"Source: Data tables 4-8","p/kWh",18.158185450437731,18.526897216664935,18.21135092368846,18.189127685564085,18.329344015292261,18.39362222473174,18.664123310519322,18.807186398443079,18.693350140716767,18.316580941167352,18.286657165733814,18.618292322625468,{"$f":"U14","v":18.618292322625468},{"$f":"V14","v":18.618292322625468},{"$f":"W14","v":18.618292322625468},{"$f":"X14","v":18.618292322625468},{"$f":"Y14","v":18.618292322625468},{"$f":"Z14","v":18.618292322625468},{"$f":"AA14","v":18.618292322625468},{"$f":"AB14","v":18.618292322625468},{"$f":"AC14","v":18.618292322625468},{"$f":"AD14","v":18.618292322625468},{"$f":"AE14","v":18.618292322625468},{"$f":"AF14","v":18.618292322625468},{"$f":"AG14","v":18.618292322625468},{"$f":"AH14","v":18.618292322625468},{"$f":"AI14","v":18.618292322625468},{"$f":"AJ14","v":18.618292322625468},{"$f":"AK14","v":18.618292322625468},{"$f":"AL14","v":18.618292322625468},{"$f":"AM14","v":18.618292322625468},{"$f":"AN14","v":18.618292322625468},{"$f":"AO14","v":18.618292322625468},{"$f":"AP14","v":18.618292322625468},{"$f":"AQ14","v":18.618292322625468},{"$f":"AR14","v":18.618292322625468},{"$f":"AS14","v":18.618292322625468},{"$f":"AT14","v":18.618292322625468},{"$f":"AU14","v":18.618292322625468},{"$f":"AV14","v":18.618292322625468},{"$f":"AW14","v":18.618292322625468},{"$f":"AX14","v":18.618292322625468},{"$f":"AY14","v":18.618292322625468},{"$f":"AZ14","v":18.618292322625468},{"$f":"BA14","v":18.618292322625468},{"$f":"BB14","v":18.618292322625468},{"$f":"BC14","v":18.618292322625468},{"$f":"BD14","v":18.618292322625468},{"$f":"BE14","v":18.618292322625468},{"$f":"BF14","v":18.618292322625468},{"$f":"BG14","v":18.618292322625468},{"$f":"BH14","v":18.618292322625468},{"$f":"BI14","v":18.618292322625468},{"$f":"BJ14","v":18.618292322625468},{"$f":"BK14","v":18.618292322625468},{"$f":"BL14","v":18.618292322625468},{"$f":"BM14","v":18.618292322625468},{"$f":"BN14","v":18.618292322625468},{"$f":"BO14","v":18.618292322625468},{"$f":"BP14","v":18.618292322625468}]
["IAG Central Electricity: Commercial/ Public sector","IAG Central",null,"Electricity",null,"Commercial/ Public sector",null,"Source: Data tables 4-8","p/kWh",13.674505266720287,13.746921461513599,13.865573984025044,14.006505871017835,14.143896347910152,14.247128904943706,14.517227421268322,14.91912468826011,14.365338246366395,14.180719109486148,14.534229359779353,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744,14.471629857322744]
["IAG Central Electricity: Industrial","IAG Central",null,"Electricity",null,"Industrial",null,"Source: Data tables 4-8","p/kWh",12.3356053869989,12.293811755241112,12.363043820354237,12.42965790526838,12.533077642125221,12.617497933600486,12.828664099084312,13.099584597257415,12.581200685554835,12.389011027545926,12.695811303822548,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575,12.645348793157575]
["IAG Central Gas: Domestic","IAG Central",null,"Gas",null,"Domestic",null,"Source: Data tables 4-8","p/kWh",4.4422370128219999,4.5778073589773323,4.2528816717482059,4.2974790885911878,4.3723335444294138,4.4017916809048296,4.478003236319597,4.5570239030084254,4.5976688285502059,4.6503668039262012,4.6840310804510912,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044,4.7686475123960044]
["IAG Central Gas: Commercial/ Public sector","IAG Central",null,"Gas",null,"Commercial/ Public sector",null,"Source: Data tables 4-8","p/kWh",2.9684775208392842,2.8716580368794773,2.9071410697396796,3.0730281418164243,3.1962264152808793,3.3591903634421802,3.5231393830697706,3.5682557153118974,3.6525327975946982,3.6979895273504382,3.7822483313094182,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017,3.8274473392878017]
["IAG Central Gas: Industrial","IAG Central",null,"Gas",null,"Industrial",null,"Source: Data tables 4-8","p/kWh",2.3720195681968992,2.2312699218443974,2.2513895825658969,2.375562324204489,2.4556299566925999,2.5750280646399384,2.6948916844715223,2.7371299325836498,2.8184681854292815,2.8609550679972253,2.9422565289673406,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224,2.984516024522224]
["IAG Central Oil: Domestic","IAG Central",null,"Oil",null,"Domestic",null,"Source: Data tables 4-8","p/kWh",46.672085043161594,46.54252326288578,46.478844305350506,46.986140362915826,47.50021452679578,48.014288690675734,48.528362854555695,49.556511182315603,50.070585346195585,50.584659510075539,51.612807837835454,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408,52.126882001715408]
[]
[{"$f":"B22","v":"[USER INPUT PROFILE 1]"},"[USER INPUT PROFILE 1]",null,null,null,null,null,null,"p/kWh"]
[{"$f":"B23","v":"[USER INPUT PROFILE 2]"},"[USER INPUT PROFILE 2]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 3]","[USER INPUT PROFILE 3]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 4]","[USER INPUT PROFILE 4]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 5]","[USER INPUT PROFILE 5]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 6]","[USER INPUT PROFILE 6]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 7]","[USER INPUT PROFILE 7]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 8]","[USER INPUT PROFILE 8]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 9]","[USER INPUT PROFILE 9]",null,null,null,null,null,null,"p/kWh"]
["[USER INPUT PROFILE 10]","[USER INPUT PROFILE 10]",null,null,null,null,null,null,"p/kWh"]
[]
[null,"COMPOUND INDEXATION"]
[]
[null,{"$f":"B14","v":"IAG Central"},null,{"$f":"D14","v":"Electricity"},null,{"$f":"F14","v":"Domestic"},null,null,null,1,{"$f":"IFERROR(J35*(1+((K14-J14)/J14)),1)","v":1.0203055402883505},1.0029279067226096,1.0017040378407196,1.0094259729487673,1.012965875634249,1.0278627983761115,1.0357415089617172,1.0294723661535317,1.0087230902648259,1.0070751406106484,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,{"$f":"IFERROR(AP35*(1+((AQ14-AP14)/AP14)),1)","v":1.0253388133656627},1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627,1.0253388133656627]
[null,"IAG Central",null,"Electricity",null,"Commercial/ Public sector",null,null,null,1,{"$f":"IFERROR(J36*(1+((K15-J15)/J15)),1)","v":1.0052957085745218},1.0139726237679518,1.024278801888763,1.0343260009802493,1.0418752727835072,1.0616272499889974,1.0910175101229334,1.0505197786809435,1.0370188049141225,1.0628705811501187,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,{"$f":"IFERROR(AP36*(1+((AQ15-AP15)/AP15)),1)","v":1.0582927553907506},1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506,1.0582927553907506]
[null,"IAG Central",null,"Electricity",null,"Industrial",null,null,null,1,{"$f":"IFERROR(J37*(1+((K16-J16)/J16)),1)","v":0.9966119513030276},1.0022243280726422,1.0076244752745258,1.0160083148683117,1.0228519426293163,1.039970370048078,1.0619328509862767,1.0199094645824824,1.0043293895087884,1.0292005058141116,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,{"$f":"IFERROR(AP37*(1+((AQ16-AP16)/AP16)),1)","v":1.0251097045050686},1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686,1.0251097045050686]
[null,"IAG Central",null,"Gas",null,"Domestic",null,null,null,1,{"$f":"IFERROR(J38*(1+((K17-J17)/J17)),1)","v":1.0305184855657239},0.95737387705175525,0.96741328213398226,0.98426390393155128,0.99089527825723189,1.0080513991924254,1.025839884241905,1.0349895368661264,1.0468524733154623,1.0544306994271537,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,{"$f":"IFERROR(AP38*(1+((AQ17-AP17)/AP17)),1)","v":1.0734788573036194},1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194,1.0734788573036194]
[null,"IAG Central",null,"Gas",null,"Commercial/ Public sector",null,null,null,1,{"$f":"IFERROR(J39*(1+((K18-J18)/J18)),1)","v":0.967384127627676},0.97933740421848869,1.0352202838806002,1.0767224588506241,1.1316206169189478,1.1868506189912682,1.2020490942788193,1.2304397698662741,1.2457529158936991,1.2741374340069296,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,{"$f":"IFERROR(AP39*(1+((AQ18-AP18)/AP18)),1)","v":1.2893637605197894},1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894,1.2893637605197894]
[null,"IAG Central",null,"Gas",null,"Industrial",null,null,null,1,{"$f":"IFERROR(J40*(1+((K19-J19)/J19)),1)","v":0.94066252730811439},0.94914460772231335,1.0014935610376448,1.0352486082394579,1.0855846634508823,1.136116969945596,1.1539238416419517,1.1882145591116484,1.2061262505401642,1.2404014572290858,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,{"$f":"IFERROR(AP40*(1+((AQ19-AP19)/AP19)),1)","v":1.2582172864581032},1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032,1.2582172864581032]
[null,"IAG Central",null,"Oil",null,"Domestic",null,null,null,1,{"$f":"IFERROR(J41*(1+((K20-J20)/J20)),1)","v":0.99722399845312248},0.99585960777984561,1.0067289755635258,1.0177435716203453,1.0287581676771649,1.0397727637339846,1.0618019558476237,1.0728165519044439,1.0838311479612635,1.1058603400749025,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,{"$f":"IFERROR(AP41*(1+((AQ20-AP20)/AP20)),1)","v":1.1168749361317221},1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221,1.1168749361317221]
[]
[null,{"$f":"B22","v":"[USER INPUT PROFILE 1]"},null,null,null,null,null,null,null,1,{"$f":"IFERROR(J43*(1+((K22-J22)/J22)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP43*(1+((AQ22-AP22)/AP22)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 2]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J44*(1+((K23-J23)/J23)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP44*(1+((AQ23-AP23)/AP23)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 3]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J45*(1+((K24-J24)/J24)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP45*(1+((AQ24-AP24)/AP24)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 4]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J46*(1+((K25-J25)/J25)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP46*(1+((AQ25-AP25)/AP25)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 5]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J47*(1+((K26-J26)/J26)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP47*(1+((AQ26-AP26)/AP26)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 6]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J48*(1+((K27-J27)/J27)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP48*(1+((AQ27-AP27)/AP27)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 7]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J49*(1+((K28-J28)/J28)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP49*(1+((AQ28-AP28)/AP28)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 8]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J50*(1+((K29-J29)/J29)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP50*(1+((AQ29-AP29)/AP29)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 9]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J51*(1+((K30-J30)/J30)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP51*(1+((AQ30-AP30)/AP30)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"[USER INPUT PROFILE 10]",null,null,null,null,null,null,null,1,{"$f":"IFERROR(J52*(1+((K31-J31)/J31)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IFERROR(AP52*(1+((AQ31-AP31)/AP31)),1)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[]
[null,"END OF SHEET"]

{"sheet":"INPT; FlatFile","index":7,"n_rows":12,"n_cols":479,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"FLAT FILE INTEGRITY CHECK:",{"$f":"SUM(C7:RK7)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"LC INTEGRITY CHECK:",{"$f":"SUM('>>>'!E5)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"TOOL INTEGRITY CHECK:",{"$f":"SUM(N2:N3)","v":0}]
[]
[]
["Length Check",null,null,null,{"$f":"IF(ROWS(rngPlantDataTitles)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(AF8:BF8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(BG8:CG8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(CH8:DH8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(DI8:EI8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(EJ8:FJ8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(FK8:GK8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(GL8:HL8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(HM8:IM8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(IN8:JN8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(JO8:KO8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(KP8:LP8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(LQ8:MQ8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(MR8:NR8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(COLUMNS(NS8:OS8)=COLUMNS($E$8:$AE$8),0,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROWS(rngFuelDataTitles)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(PA8:PG8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(PH8:PN8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(PO8:PU8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(PV8:QB8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(QC8:QI8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(QJ8:QP8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(QQ8:QW8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(QX8:RD8)=COLUMNS($OT$8:$OZ$8),0,1)","v":0},null,null,null,null,null,null,{"$f":"IF(COLUMNS(RE8:RK8)=COLUMNS($OT$8:$OZ$8),0,1)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7,1,2,3,4,5,6,7]
[null,null,null,null,1,{"$f":"E9","v":1},{"$f":"F9","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"E9+1","v":2},{"$f":"AF9","v":2},{"$f":"AG9","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"AZ9","v":2},{"$f":"BA9","v":2},{"$f":"BB9","v":2},{"$f":"BC9","v":2},{"$f":"BD9","v":2},{"$f":"BE9","v":2},{"$f":"AF9+1","v":3},{"$f":"BG9","v":3},{"$f":"BH9","v":3},3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,3,{"$f":"CA9","v":3},{"$f":"CB9","v":3},{"$f":"CC9","v":3},{"$f":"CD9","v":3},{"$f":"CE9","v":3},{"$f":"CF9","v":3},{"$f":"BG9+1","v":4},{"$f":"CH9","v":4},{"$f":"CI9","v":4},4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,{"$f":"DB9","v":4},{"$f":"DC9","v":4},{"$f":"DD9","v":4},{"$f":"DE9","v":4},{"$f":"DF9","v":4},{"$f":"DG9","v":4},{"$f":"CH9+1","v":5},{"$f":"DI9","v":5},{"$f":"DJ9","v":5},{"$f":"DK9","v":5},{"$f":"DL9","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,{"$f":"EC9","v":5},{"$f":"ED9","v":5},{"$f":"EE9","v":5},{"$f":"EF9","v":5},{"$f":"EG9","v":5},{"$f":"EH9","v":5},{"$f":"DI9+1","v":6},{"$f":"EJ9","v":6},{"$f":"EK9","v":6},6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"FD9","v":6},{"$f":"FE9","v":6},{"$f":"FF9","v":6},{"$f":"FG9","v":6},{"$f":"FH9","v":6},{"$f":"FI9","v":6},{"$f":"EJ9+1","v":7},{"$f":"FK9","v":7},{"$f":"FL9","v":7},7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,7,{"$f":"GE9","v":7},{"$f":"GF9","v":7},{"$f":"GG9","v":7},{"$f":"GH9","v":7},{"$f":"GI9","v":7},{"$f":"GJ9","v":7},{"$f":"FK9+1","v":8},{"$f":"GL9","v":8},{"$f":"GM9","v":8},8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,8,{"$f":"HF9","v":8},{"$f":"HG9","v":8},{"$f":"HH9","v":8},{"$f":"HI9","v":8},{"$f":"HJ9","v":8},{"$f":"HK9","v":8},{"$f":"GL9+1","v":9},{"$f":"HM9","v":9},{"$f":"HN9","v":9},9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,9,{"$f":"IG9","v":9},{"$f":"IH9","v":9},{"$f":"II9","v":9},{"$f":"IJ9","v":9},{"$f":"IK9","v":9},{"$f":"IL9","v":9},{"$f":"HM9+1","v":10},{"$f":"IN9","v":10},{"$f":"IO9","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"JH9","v":10},{"$f":"JI9","v":10},{"$f":"JJ9","v":10},{"$f":"JK9","v":10},{"$f":"JL9","v":10},{"$f":"JM9","v":10},{"$f":"IN9+1","v":11},{"$f":"JO9","v":11},{"$f":"JP9","v":11},11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,11,{"$f":"KI9","v":11},{"$f":"KJ9","v":11},{"$f":"KK9","v":11},{"$f":"KL9","v":11},{"$f":"KM9","v":11},{"$f":"KN9","v":11},{"$f":"JO9+1","v":12},{"$f":"KP9","v":12},{"$f":"KQ9","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"LJ9","v":12},{"$f":"LK9","v":12},{"$f":"LL9","v":12},{"$f":"LM9","v":12},{"$f":"LN9","v":12},{"$f":"LO9","v":12},{"$f":"KP9+1","v":13},{"$f":"LQ9","v":13},{"$f":"LR9","v":13},13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,13,{"$f":"MK9","v":13},{"$f":"ML9","v":13},{"$f":"MM9","v":13},{"$f":"MN9","v":13},{"$f":"MO9","v":13},{"$f":"MP9","v":13},{"$f":"LQ9+1","v":14},{"$f":"MR9","v":14},{"$f":"MS9","v":14},14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,14,{"$f":"NL9","v":14},{"$f":"NM9","v":14},{"$f":"NN9","v":14},{"$f":"NO9","v":14},{"$f":"NP9","v":14},{"$f":"NQ9","v":14},{"$f":"MR9+1","v":15},{"$f":"NS9","v":15},{"$f":"NT9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"OM9","v":15},{"$f":"ON9","v":15},{"$f":"OO9","v":15},{"$f":"OP9","v":15},{"$f":"OQ9","v":15},{"$f":"OR9","v":15},1,{"$f":"$OT9","v":1},{"$f":"$OT9","v":1},1,1,1,1,{"$f":"OT9+1","v":2},{"$f":"$PA9","v":2},{"$f":"$PA9","v":2},2,2,2,2,{"$f":"PA9+1","v":3},{"$f":"$PH9","v":3},{"$f":"$PH9","v":3},3,3,3,3,{"$f":"PH9+1","v":4},{"$f":"$PO9","v":4},{"$f":"$PO9","v":4},4,4,4,4,{"$f":"PO9+1","v":5},{"$f":"$PV9","v":5},{"$f":"$PV9","v":5},5,5,5,5,{"$f":"PV9+1","v":6},{"$f":"$QC9","v":6},{"$f":"$QC9","v":6},6,6,6,6,{"$f":"QC9+1","v":7},{"$f":"$QJ9","v":7},{"$f":"$QJ9","v":7},7,7,7,7,{"$f":"QJ9+1","v":8},{"$f":"$QQ9","v":8},{"$f":"$QQ9","v":8},8,8,8,8,{"$f":"QQ9+1","v":9},{"$f":"$QX9","v":9},{"$f":"$QX9","v":9},9,9,9,9,{"$f":"QX9+1","v":10},{"$f":"$RE9","v":10},{"$f":"$RE9","v":10},10,10,10,10]
["Plant room ID","Plant room name:","Maintenance costs - external","Mgt & maintenance - internal","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)",{"$f":"E10","v":"Plant name"},"Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type",{"$f":"BQ10","v":"Thermal capacity (rated / installed)"},"Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)",{"$f":"EC10","v":"Is efficiency estimated or measured? (elec)"},"Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type",{"$f":"GO10","v":"Fuel supply point"},"Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ",{"$f":"JA10","v":"Gross thermal efficiency (actual)"},"Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)",{"$f":"LM10","v":"Avg annual cooling capacity factor"},"Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Plant name","Plant type","Fuel input type","Fuel supply point","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges",{"$f":"OT10","v":"Fuel"},"Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost",{"$f":"PZ10","v":"Standing charge"},"CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges"]
[{"$f":"A10","v":"Plant room ID"},{"$f":"B10","v":"Plant room name:"},{"$f":"C10","v":"Maintenance costs - external"},"Mgt & maintenance - internal",{"$f":"CONCATENATE(E10,\" \",E9)","v":"Plant name 1"},{"$f":"CONCATENATE(F10,\" \",F9)","v":"Plant type 1"},"Fuel input type 1","Fuel supply point 1","Avg annual fuel use (metered) 1","Replacement cost  1","Original purchase date 1","Estimated life 1","Avg annual maintenance costs 1","Heat output type 1","Thermal capacity (rated / installed) 1","Avg annual thermal capacity factor 1","Gross thermal efficiency (boiler plate)  1","Gross thermal efficiency (actual) 1","Is efficiency estimated or measured? (heat) 1","Electrical output - % used on site 1","Electrical capacity (rated / installed) 1","Avg annual electrical capacity factor 1","Electrical efficiency (boiler plate)  1","Electrical efficiency (actual) 1","Is efficiency estimated or measured? (elec) 1","Cooling output 1","Cooling capacity (rated / installed) 1","Avg annual cooling capacity factor 1","Cooling efficiency (boiler plate)  1","Cooling efficiency (actual)  1","Is efficiency estimated or measured? (cool) 1",{"$f":"CONCATENATE(AF10,\" \",AF9)","v":"Plant name 2"},"Plant type 2","Fuel input type 2","Fuel supply point 2","Avg annual fuel use (metered) 2","Replacement cost  2","Original purchase date 2","Estimated life 2","Avg annual maintenance costs 2","Heat output type 2","Thermal capacity (rated / installed) 2","Avg annual thermal capacity factor 2","Gross thermal efficiency (boiler plate)  2","Gross thermal efficiency (actual) 2","Is efficiency estimated or measured? (heat) 2","Electrical output - % used on site 2","Electrical capacity (rated / installed) 2","Avg annual electrical capacity factor 2","Electrical efficiency (boiler plate)  2","Electrical efficiency (actual) 2","Is efficiency estimated or measured? (elec) 2",{"$f":"CONCATENATE(BA10,\" \",BA9)","v":"Cooling output 2"},"Cooling capacity (rated / installed) 2","Avg annual cooling capacity factor 2","Cooling efficiency (boiler plate)  2","Cooling efficiency (actual)  2","Is efficiency estimated or measured? (cool) 2","Plant name 3","Plant type 3","Fuel input type 3","Fuel supply point 3","Avg annual fuel use (metered) 3","Replacement cost  3","Original purchase date 3","Estimated life 3","Avg annual maintenance costs 3","Heat output type 3","Thermal capacity (rated / installed) 3","Avg annual thermal capacity factor 3","Gross thermal efficiency (boiler plate)  3","Gross thermal efficiency (actual) 3","Is efficiency estimated or measured? (heat) 3","Electrical output - % used on site 3","Electrical capacity (rated / installed) 3","Avg annual electrical capacity factor 3",{"$f":"CONCATENATE(BY10,\" \",BY9)","v":"Electrical efficiency (boiler plate)  3"},"Electrical efficiency (actual) 3","Is efficiency estimated or measured? (elec) 3",{"$f":"CONCATENATE(CB10,\" \",CB9)","v":"Cooling output 3"},"Cooling capacity (rated / installed) 3","Avg annual cooling capacity factor 3","Cooling efficiency (boiler plate)  3","Cooling efficiency (actual)  3","Is efficiency estimated or measured? (cool) 3","Plant name 4","Plant type 4","Fuel input type 4","Fuel supply point 4","Avg annual fuel use (metered) 4","Replacement cost  4","Original purchase date 4","Estimated life 4","Avg annual maintenance costs 4","Heat output type 4","Thermal capacity (rated / installed) 4","Avg annual thermal capacity factor 4","Gross thermal efficiency (boiler plate)  4","Gross thermal efficiency (actual) 4","Is efficiency estimated or measured? (heat) 4","Electrical output - % used on site 4","Electrical capacity (rated / installed) 4","Avg annual electrical capacity factor 4","Electrical efficiency (boiler plate)  4","Electrical efficiency (actual) 4","Is efficiency estimated or measured? (elec) 4",{"$f":"CONCATENATE(DC10,\" \",DC9)","v":"Cooling output 4"},"Cooling capacity (rated / installed) 4","Avg annual cooling capacity factor 4","Cooling efficiency (boiler plate)  4","Cooling efficiency (actual)  4","Is efficiency estimated or measured? (cool) 4","Plant name 5","Plant type 5","Fuel input type 5","Fuel supply point 5","Avg annual fuel use (metered) 5","Replacement cost  5","Original purchase date 5","Estimated life 5","Avg annual maintenance costs 5","Heat output type 5","Thermal capacity (rated / installed) 5","Avg annual thermal capacity factor 5","Gross thermal efficiency (boiler plate)  5","Gross thermal efficiency (actual) 5","Is efficiency estimated or measured? (heat) 5","Electrical output - % used on site 5","Electrical capacity (rated / installed) 5","Avg annual electrical capacity factor 5","Electrical efficiency (boiler plate)  5","Electrical efficiency (actual) 5","Is efficiency estimated or measured? (elec) 5",{"$f":"CONCATENATE(ED10,\" \",ED9)","v":"Cooling output 5"},"Cooling capacity (rated / installed) 5","Avg annual cooling capacity factor 5","Cooling efficiency (boiler plate)  5","Cooling efficiency (actual)  5","Is efficiency estimated or measured? (cool) 5","Plant name 6","Plant type 6","Fuel input type 6","Fuel supply point 6","Avg annual fuel use (metered) 6","Replacement cost  6","Original purchase date 6","Estimated life 6","Avg annual maintenance costs 6","Heat output type 6","Thermal capacity (rated / installed) 6","Avg annual thermal capacity factor 6","Gross thermal efficiency (boiler plate)  6",{"$f":"CONCATENATE(EW10,\" \",EW9)","v":"Gross thermal efficiency (actual) 6"},"Is efficiency estimated or measured? (heat) 6","Electrical output - % used on site 6","Electrical capacity (rated / installed) 6","Avg annual electrical capacity factor 6","Electrical efficiency (boiler plate)  6","Electrical efficiency (actual) 6","Is efficiency estimated or measured? (elec) 6",{"$f":"CONCATENATE(FE10,\" \",FE9)","v":"Cooling output 6"},"Cooling capacity (rated / installed) 6","Avg annual cooling capacity factor 6","Cooling efficiency (boiler plate)  6","Cooling efficiency (actual)  6","Is efficiency estimated or measured? (cool) 6","Plant name 7","Plant type 7","Fuel input type 7","Fuel supply point 7","Avg annual fuel use (metered) 7","Replacement cost  7","Original purchase date 7","Estimated life 7","Avg annual maintenance costs 7","Heat output type 7","Thermal capacity (rated / installed) 7","Avg annual thermal capacity factor 7","Gross thermal efficiency (boiler plate)  7","Gross thermal efficiency (actual) 7","Is efficiency estimated or measured? (heat) 7","Electrical output - % used on site 7","Electrical capacity (rated / installed) 7","Avg annual electrical capacity factor 7","Electrical efficiency (boiler plate)  7","Electrical efficiency (actual) 7","Is efficiency estimated or measured? (elec) 7",{"$f":"CONCATENATE(GF10,\" \",GF9)","v":"Cooling output 7"},"Cooling capacity (rated / installed) 7","Avg annual cooling capacity factor 7","Cooling efficiency (boiler plate)  7","Cooling efficiency (actual)  7","Is efficiency estimated or measured? (cool) 7","Plant name 8","Plant type 8","Fuel input type 8","Fuel supply point 8","Avg annual fuel use (metered) 8","Replacement cost  8","Original purchase date 8","Estimated life 8","Avg annual maintenance costs 8","Heat output type 8","Thermal capacity (rated / installed) 8","Avg annual thermal capacity factor 8","Gross thermal efficiency (boiler plate)  8","Gross thermal efficiency (actual) 8","Is efficiency estimated or measured? (heat) 8","Electrical output - % used on site 8","Electrical capacity (rated / installed) 8","Avg annual electrical capacity factor 8","Electrical efficiency (boiler plate)  8","Electrical efficiency (actual) 8","Is efficiency estimated or measured? (elec) 8",{"$f":"CONCATENATE(HG10,\" \",HG9)","v":"Cooling output 8"},"Cooling capacity (rated / installed) 8","Avg annual cooling capacity factor 8","Cooling efficiency (boiler plate)  8","Cooling efficiency (actual)  8","Is efficiency estimated or measured? (cool) 8","Plant name 9","Plant type 9","Fuel input type 9","Fuel supply point 9","Avg annual fuel use (metered) 9","Replacement cost  9","Original purchase date 9","Estimated life 9",{"$f":"CONCATENATE(HU10,\" \",HU9)","v":"Avg annual maintenance costs 9"},"Heat output type 9","Thermal capacity (rated / installed) 9","Avg annual thermal capacity factor 9","Gross thermal efficiency (boiler plate)  9","Gross thermal efficiency (actual) 9","Is efficiency estimated or measured? (heat) 9","Electrical output - % used on site 9","Electrical capacity (rated / installed) 9","Avg annual electrical capacity factor 9","Electrical efficiency (boiler plate)  9","Electrical efficiency (actual) 9","Is efficiency estimated or measured? (elec) 9",{"$f":"CONCATENATE(IH10,\" \",IH9)","v":"Cooling output 9"},"Cooling capacity (rated / installed) 9","Avg annual cooling capacity factor 9","Cooling efficiency (boiler plate)  9","Cooling efficiency (actual)  9","Is efficiency estimated or measured? (cool) 9","Plant name 10","Plant type 10","Fuel input type 10","Fuel supply point 10","Avg annual fuel use (metered) 10","Replacement cost  10","Original purchase date 10","Estimated life 10","Avg annual maintenance costs 10","Heat output type 10","Thermal capacity (rated / installed) 10","Avg annual thermal capacity factor 10","Gross thermal efficiency (boiler plate)  10","Gross thermal efficiency (actual) 10","Is efficiency estimated or measured? (heat) 10","Electrical output - % used on site 10","Electrical capacity (rated / installed) 10","Avg annual electrical capacity factor 10","Electrical efficiency (boiler plate)  10","Electrical efficiency (actual) 10","Is efficiency estimated or measured? (elec) 10",{"$f":"CONCATENATE(JI10,\" \",JI9)","v":"Cooling output 10"},"Cooling capacity (rated / installed) 10","Avg annual cooling capacity factor 10","Cooling efficiency (boiler plate)  10","Cooling efficiency (actual)  10","Is efficiency estimated or measured? (cool) 10","Plant name 11","Plant type 11","Fuel input type 11","Fuel supply point 11","Avg annual fuel use (metered) 11","Replacement cost  11","Original purchase date 11","Estimated life 11","Avg annual maintenance costs 11","Heat output type 11","Thermal capacity (rated / installed) 11","Avg annual thermal capacity factor 11","Gross thermal efficiency (boiler plate)  11","Gross thermal efficiency (actual) 11","Is efficiency estimated or measured? (heat) 11","Electrical output - % used on site 11","Electrical capacity (rated / installed) 11","Avg annual electrical capacity factor 11","Electrical efficiency (boiler plate)  11","Electrical efficiency (actual) 11","Is efficiency estimated or measured? (elec) 11",{"$f":"CONCATENATE(KJ10,\" \",KJ9)","v":"Cooling output 11"},"Cooling capacity (rated / installed) 11","Avg annual cooling capacity factor 11","Cooling efficiency (boiler plate)  11","Cooling efficiency (actual)  11","Is efficiency estimated or measured? (cool) 11","Plant name 12","Plant type 12","Fuel input type 12","Fuel supply point 12",{"$f":"CONCATENATE(KT10,\" \",KT9)","v":"Avg annual fuel use (metered) 12"},"Replacement cost  12","Original purchase date 12","Estimated life 12","Avg annual maintenance costs 12","Heat output type 12","Thermal capacity (rated / installed) 12","Avg annual thermal capacity factor 12","Gross thermal efficiency (boiler plate)  12","Gross thermal efficiency (actual) 12","Is efficiency estimated or measured? (heat) 12","Electrical output - % used on site 12","Electrical capacity (rated / installed) 12","Avg annual electrical capacity factor 12","Electrical efficiency (boiler plate)  12","Electrical efficiency (actual) 12","Is efficiency estimated or measured? (elec) 12",{"$f":"CONCATENATE(LK10,\" \",LK9)","v":"Cooling output 12"},"Cooling capacity (rated / installed) 12","Avg annual cooling capacity factor 12","Cooling efficiency (boiler plate)  12","Cooling efficiency (actual)  12","Is efficiency estimated or measured? (cool) 12","Plant name 13","Plant type 13","Fuel input type 13","Fuel supply point 13","Avg annual fuel use (metered) 13","Replacement cost  13","Original purchase date 13","Estimated life 13","Avg annual maintenance costs 13","Heat output type 13","Thermal capacity (rated / installed) 13","Avg annual thermal capacity factor 13","Gross thermal efficiency (boiler plate)  13","Gross thermal efficiency (actual) 13","Is efficiency estimated or measured? (heat) 13","Electrical output - % used on site 13","Electrical capacity (rated / installed) 13","Avg annual electrical capacity factor 13","Electrical efficiency (boiler plate)  13","Electrical efficiency (actual) 13","Is efficiency estimated or measured? (elec) 13",{"$f":"CONCATENATE(ML10,\" \",ML9)","v":"Cooling output 13"},"Cooling capacity (rated / installed) 13","Avg annual cooling capacity factor 13","Cooling efficiency (boiler plate)  13","Cooling efficiency (actual)  13","Is efficiency estimated or measured? (cool) 13","Plant name 14","Plant type 14","Fuel input type 14","Fuel supply point 14","Avg annual fuel use (metered) 14","Replacement cost  14","Original purchase date 14","Estimated life 14","Avg annual maintenance costs 14","Heat output type 14","Thermal capacity (rated / installed) 14","Avg annual thermal capacity factor 14","Gross thermal efficiency (boiler plate)  14","Gross thermal efficiency (actual) 14","Is efficiency estimated or measured? (heat) 14","Electrical output - % used on site 14","Electrical capacity (rated / installed) 14","Avg annual electrical capacity factor 14","Electrical efficiency (boiler plate)  14","Electrical efficiency (actual) 14","Is efficiency estimated or measured? (elec) 14",{"$f":"CONCATENATE(NM10,\" \",NM9)","v":"Cooling output 14"},"Cooling capacity (rated / installed) 14","Avg annual cooling capacity factor 14","Cooling efficiency (boiler plate)  14","Cooling efficiency (actual)  14","Is efficiency estimated or measured? (cool) 14",{"$f":"CONCATENATE(NS10,\" \",NS9)","v":"Plant name 15"},"Plant type 15","Fuel input type 15","Fuel supply point 15","Avg annual fuel use (metered) 15","Replacement cost  15","Original purchase date 15","Estimated life 15","Avg annual maintenance costs 15","Heat output type 15","Thermal capacity (rated / installed) 15","Avg annual thermal capacity factor 15","Gross thermal efficiency (boiler plate)  15","Gross thermal efficiency (actual) 15","Is efficiency estimated or measured? (heat) 15","Electrical output - % used on site 15","Electrical capacity (rated / installed) 15","Avg annual electrical capacity factor 15","Electrical efficiency (boiler plate)  15","Electrical efficiency (actual) 15","Is efficiency estimated or measured? (elec) 15",{"$f":"CONCATENATE(ON10,\" \",ON9)","v":"Cooling output 15"},"Cooling capacity (rated / installed) 15","Avg annual cooling capacity factor 15","Cooling efficiency (boiler plate)  15","Cooling efficiency (actual)  15","Is efficiency estimated or measured? (cool) 15","Fuel 1","Delivery point / meter no. 1","Avg annual import 1","Unit cost 1","Standing charge 1","CCL 1","Other charges 1","Fuel 2","Delivery point / meter no. 2","Avg annual import 2","Unit cost 2","Standing charge 2","CCL 2","Other charges 2","Fuel 3","Delivery point / meter no. 3","Avg annual import 3","Unit cost 3","Standing charge 3","CCL 3","Other charges 3","Fuel 4","Delivery point / meter no. 4","Avg annual import 4","Unit cost 4","Standing charge 4","CCL 4","Other charges 4","Fuel 5","Delivery point / meter no. 5","Avg annual import 5","Unit cost 5","Standing charge 5","CCL 5","Other charges 5","Fuel 6",{"$f":"CONCATENATE(QD10,\" \",QD9)","v":"Delivery point / meter no. 6"},"Avg annual import 6","Unit cost 6","Standing charge 6","CCL 6","Other charges 6","Fuel 7","Delivery point / meter no. 7","Avg annual import 7","Unit cost 7","Standing charge 7","CCL 7","Other charges 7","Fuel 8","Delivery point / meter no. 8","Avg annual import 8","Unit cost 8","Standing charge 8","CCL 8","Other charges 8","Fuel 9","Delivery point / meter no. 9","Avg annual import 9","Unit cost 9","Standing charge 9","CCL 9","Other charges 9","Fuel 10","Delivery point / meter no. 10","Avg annual import 10","Unit cost 10","Standing charge 10","CCL 10","Other charges 10"]
["#",null,"£","£","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","text","type","type","MPAN no.","KWh","£","mm/yy","Nr. yrs","£","type","kW","%","%","%","text","%","kW","%","%","%","text","type","kW","%","%","%","text","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh","type","MPAN","kWh","p/kWh","£/day","p/kWh","p/kWh"]

{"sheet":"OUTP; Visualisation","index":8,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"sysScheme","index":9,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"sysVisualisationTool","index":10,"n_rows":171,"n_cols":25,"rows_kept":171,"cut":false,"hidden":true,"merged":[]}
[]
[null,"MACRO - SELECTIONS"]
[]
[null,"Plant Room:",2]
[null,"Engine Count",{"$f":"COUNTIF($Y$91:$Y$105,\"<>0\")","v":15}]
[null,"Engine:",2]
[]
[null,"Export Energy Count:",{"$f":"COUNTIF($G$91:$G$135,TRUE)","v":0}]
[null,"Export selected:",2]
[null,"Import Energy Count",{"$f":"COUNTIF($G$149:$G$163,TRUE)","v":0}]
[null,"Import selected:",2]
[]
[]
[null,"VALUE MAPPING TO SHAPES AND ASSOCIATED SHAPE GROUPS"]
[]
[null,"Shape Group","Shape Name","Value","Format","Flat File Master Label","Flat File Look up label","Match"]
[]
[null,"G1","shpG1bPlantMaintCost",{"$f":"INDIRECT(\"'\" & sysPlantRoomID & \"'!dcPlantRoomMaintenance\")","v":{"$error":"#REF!"}},"Currency",{"$f":"'INPT; FlatFile'!M10","v":"Avg annual maintenance costs"},{"$f":"F18&\" \"&sysEngineID","v":"Avg annual maintenance costs 2"},{"$f":"MATCH(G18,'INPT; FlatFile'!$A$11:$RK$11,0)","v":40}]
[null,"G1","shpG1bPlantFuelCost",{"$f":"INDIRECT(\"'\" & sysPlantRoomID & \"'!dcAnnualFuelCost\")","v":{"$error":"#REF!"}},"Currency"]
[null,"G1","shpG1bPlantRunningCost",{"$f":"SUM(D18:D19)","v":{"$error":"#REF!"}},"Currency"]
[null,"G2","shpG2bTotalMaintCost",{"$f":"'CALC; LCOE WholeSYS'!D1167","v":0},"Currency"]
[null,"G2","shpG2bPlantMaintCost",{"$f":"'CALC; LCOE WholeSYS'!D1166","v":0},"Currency"]
[null,"G2","shpG2bTotalFuelCost",{"$f":"'CALC; LCOE WholeSYS'!D1165","v":0},"Currency"]
[null,"G2","shpG2bTotalRunningCost",{"$f":"SUM(D21:D23)","v":0},"Currency"]
[null,"G2","shpG2bTotalRepex",{"$f":"'CALC; LCOE WholeSYS'!D1168","v":0},"Currency"]
[null,"G3","shpG3bTotalLC1Cost",{"$f":"'CALC; LCOE WholeSYS'!D174","v":0},"p/kWh"]
[null,"G3","shpG3bTotalLC2Cost",{"$f":"'CALC; LCOE WholeSYS'!D332","v":0},"p/kWh"]
[null,"G3","shpG3bTotalLC3Cost",{"$f":"'CALC; LCOE WholeSYS'!D490","v":0},"p/kWh"]
[null,"G3","shpG3bTotalLC4Cost",{"$f":"'CALC; LCOE WholeSYS'!D648","v":0},"p/kWh"]
[null,"G3","shpG3bTotalLC5Cost",{"$f":"'CALC; LCOE WholeSYS'!D806","v":0},"p/kWh"]
[null,"G3","shpG3bTotalLC6Cost",{"$f":"'CALC; LCOE WholeSYS'!D1000","v":0},"p/kWh"]
[null,"G3","shpG3bTotalLC7Cost",{"$f":"'CALC; LCOE WholeSYS'!D1158","v":0},"p/kWh"]
[null,"G3","shpG3aTotalLC1",{"$f":"Lists!D4","v":"DHW"},"Text"]
[null,"G3","shpG3aTotalLC2",{"$f":"Lists!D5","v":"LTHW"},"Text"]
[null,"G3","shpG3aTotalLC3",{"$f":"Lists!D6","v":"MTHW"},"Text"]
[null,"G3","shpG3aTotalLC4",{"$f":"Lists!D7","v":"HTHW"},"Text"]
[null,"G3","shpG3aTotalLC5",{"$f":"Lists!D8","v":"Steam"},"Text"]
[null,"G3","shpG3aTotalLC6","Cooling","Text"]
[null,"G3","shpG3aTotalLC7","Electricity","Text"]
[null,"G4","shpG4bPlantExportkWh",{"$f":"INDEX($R$137:$R$143,sysExportID,1)/unitkWMW","v":0},"kWh"]
[null,"G4","shpG4bPlantExportLCpkWh",{"$f":"INDIRECT(\"'\" & sysPlantRoomID & \"'!dcLC\" & INDEX($I$137:$I$143,sysExportID,1))","v":{"$error":"#N/A"}},"p/kWh"]
[null,"G4","shpG4PlantExportArrow",{"$f":"INDEX($H$137:$H$143,sysExportID,1)","v":""},"Text",{"$f":"'INPT; FlatFile'!G10","v":"Fuel input type"},{"$f":"F42&\" \"&sysEngineID","v":"Fuel input type 2"},{"$f":"MATCH(G42,'INPT; FlatFile'!$A$11:$RK$11,0)","v":34}]
[null,"G5","shpG5bPlantImportkWh",{"$f":"IF(INDEX(rngFlatFileData,sysPlantRoomID,H43)/unitkWMW=0,\"\",INDEX(rngFlatFileData,sysPlantRoomID,H43)/unitkWMW)","v":{"$error":"#REF!"}},"kWh",{"$f":"'INPT; FlatFile'!I10","v":"Avg annual fuel use (metered)"},{"$f":"F43&\" \"&sysEngineID","v":"Avg annual fuel use (metered) 2"},{"$f":"MATCH(G43,'INPT; FlatFile'!$A$11:$RK$11,0)","v":36}]
[null,"G5","shpG5bPlantUnitCostpKWh",{"$f":"INDEX($K$149:$K$163,sysImportID,1)","v":{"$error":"#REF!"}},"p/kWh"]
[null,"G5","shpG5PlantImportArrow",{"$f":"INDEX($H$165:$H$171,sysImportID,1)","v":""},"Text"]
[null,"G6","shpG6PlantEngine",{"$f":"INDEX($Y$91:$Y$105,sysEngineID,1)","v":{"$error":"#REF!"}},"Text"]
[null,"G6","shpG6bPlantEngineFuelkWh",{"$f":"IF(INDEX(rngFlatFileData,sysPlantRoomID,H47)/unitkWMW=0,\"\",INDEX(rngFlatFileData,sysPlantRoomID,H47)/unitkWMW)","v":{"$error":"#REF!"}},"kWh",{"$f":"'INPT; FlatFile'!$I$10","v":"Avg annual fuel use (metered)"},{"$f":"F47&\" \"&sysEngineID","v":"Avg annual fuel use (metered) 2"},{"$f":"MATCH(G47,'INPT; FlatFile'!$A$11:$RK$11,0)","v":36}]
[null,"G6","shpG6bPlantEngineEnergy1kWh",{"$f":"IFERROR(INDEX($J$48:$J$50,MATCH(I55,$L$55:$L$57,0)),\"\")","v":""},"kWh",{"$f":"'INPT; FlatFile'!$N$10","v":"Heat output type"},"Heat output type 2",{"$f":"MATCH(G48,$D$91:$D$135,0)","v":4},null,{"$f":"IF(INDEX($R$91:$R$135,H48,1)/unitkWMW=0,\"\",INDEX($R$91:$R$135,H48,1)/unitkWMW)","v":{"$error":"#REF!"}}]
[null,"G6","shpG6bPlantEngineEnergy2kWh",{"$f":"IFERROR(INDEX($J$48:$J$50,MATCH(I56,$L$55:$L$57,0)),\"\")","v":""},"kWh",{"$f":"'INPT; FlatFile'!$T$10","v":"Electrical output - % used on site"},"Electrical output - % used on site 2",{"$f":"MATCH(G49,$D$91:$D$135,0)","v":5},null,{"$f":"IF(INDEX($R$91:$R$135,H49,1)/unitkWMW=0,\"\",INDEX($R$91:$R$135,H49,1)/unitkWMW)","v":{"$error":"#REF!"}}]
[null,"G6","shpG6bPlantEngineEnergy3kWh","","kWh",{"$f":"'INPT; FlatFile'!$Z$10","v":"Cooling output"},"Cooling output 2",{"$f":"MATCH(G50,$D$91:$D$135,0)","v":6},null,{"$f":"IF(INDEX($R$91:$R$135,H50,1)/unitkWMW=0,\"\",INDEX($R$91:$R$135,H50,1)/unitkWMW)","v":{"$error":"#REF!"}}]
[null,"G6","shpG6dPlantEngineRepCost",{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,H51)","v":{"$error":"#REF!"}},"Currency",{"$f":"'INPT; FlatFile'!$J$10","v":"Replacement cost "},"Replacement cost  2",{"$f":"MATCH(G51,'INPT; FlatFile'!$A$11:$RK$11,0)","v":37}]
[null,"G6","shpG6dPlantEnginePurDate",{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,H52)","v":{"$error":"#REF!"}},"General",{"$f":"'INPT; FlatFile'!$K$10","v":"Original purchase date"},"Original purchase date 2",{"$f":"MATCH(G52,'INPT; FlatFile'!$A$11:$RK$11,0)","v":38}]
[null,"G6","shpG6dPlantEngineEff",{"$f":"INDEX($T$91:$T$135,H53,1)","v":0},"Percent",{"$f":"'INPT; FlatFile'!$N$10","v":"Heat output type"},"Heat output type 2",{"$f":"MATCH(G53,$D$91:$D$135,0)","v":4}]
[null,"G6","shpG6aPlantEngineFuel",{"$f":"IF(INDEX($K$91:$K$135,H54,1)=\"\",\"\",INDEX($K$91:$K$135,H54,1)&\" (MWh)\")","v":{"$error":"#REF!"}},"Text",{"$f":"'INPT; FlatFile'!$N$10","v":"Heat output type"},"Heat output type 2",{"$f":"MATCH(G54,$D$91:$D$135,0)","v":4}]
[null,"G6","shpG6aPlantEngineEnergy1",{"$f":"IFERROR(INDEX($K$55:$K$57,MATCH(I55,$L$55:$L$57,0)),\"\")","v":""},"Text",{"$f":"'INPT; FlatFile'!$N$10","v":"Heat output type"},{"$f":"F55&\" \"&sysEngineID","v":"Heat output type 2"},{"$f":"MATCH(G55,$D$91:$D$135,0)","v":4},{"$f":"I54+1","v":1},{"$f":"IF(INDEX($S$91:$S$135,H55,1)=\"\",\"\",INDEX($S$91:$S$135,H55,1) & \" (MWh)\")","v":{"$error":"#REF!"}},{"$f":"IFERROR(IF(VALUE(LEFT(J55,1))=0,\"\",J55),J55)","v":{"$error":"#REF!"}},{"$f":"IF(K55=\"\",0,MAX(L$54:L54)+1)","v":{"$error":"#REF!"}}]
[null,"G6","shpG6aPlantEngineEnergy2",{"$f":"IFERROR(INDEX($K$55:$K$57,MATCH(I56,$L$55:$L$57,0)),\"\")","v":""},"Text",{"$f":"'INPT; FlatFile'!$T$10","v":"Electrical output - % used on site"},"Electrical output - % used on site 2",{"$f":"MATCH(G56,$D$91:$D$135,0)","v":5},{"$f":"I55+1","v":2},{"$f":"IF(INDEX($S$91:$S$135,H56,1)=\"\",\"\",INDEX($S$91:$S$135,H56,1) & \" (MWh)\")","v":{"$error":"#REF!"}},{"$f":"J56","v":{"$error":"#REF!"}},{"$f":"IF(K56=\"\",0,MAX(L$54:L55)+1)","v":{"$error":"#REF!"}}]
[null,"G6","shpG6aPlantEngineEnergy3",{"$f":"IFERROR(INDEX($K$55:$K$57,MATCH(I57,$L$55:$L$57,0)),\"\")","v":""},"Text",{"$f":"'INPT; FlatFile'!$Z$10","v":"Cooling output"},"Cooling output 2",{"$f":"MATCH(G57,$D$91:$D$135,0)","v":6},{"$f":"I56+1","v":3},{"$f":"IF(INDEX($S$91:$S$135,H57,1)=\"\",\"\",INDEX($S$91:$S$135,H57,1) & \" (MWh)\")","v":{"$error":"#REF!"}},{"$f":"J57","v":{"$error":"#REF!"}},{"$f":"IF(K57=\"\",0,MAX(L$54:L56)+1)","v":{"$error":"#REF!"}}]
[null,"G7","shpG7bTotalExport1",{"$f":"'CALC; LCOE WholeSYS'!D1177/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7bTotalExport2",{"$f":"'CALC; LCOE WholeSYS'!D1178/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7bTotalExport3",{"$f":"'CALC; LCOE WholeSYS'!D1179/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7bTotalExport4",{"$f":"'CALC; LCOE WholeSYS'!D1180/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7bTotalExport5",{"$f":"'CALC; LCOE WholeSYS'!D1181/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7bTotalExport6",{"$f":"'CALC; LCOE WholeSYS'!D1182/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7bTotalExport7",{"$f":"'CALC; LCOE WholeSYS'!D1183/unitkWMW","v":0},"kWh"]
[null,"G7","shpG7aTotalExport1",{"$f":"Lists!D4","v":"DHW"},"Text"]
[null,"G7","shpG7aTotalExport2",{"$f":"Lists!D5","v":"LTHW"},"Text"]
[null,"G7","shpG7aTotalExport3",{"$f":"Lists!D6","v":"MTHW"},"Text"]
[null,"G7","shpG7aTotalExport4",{"$f":"Lists!D7","v":"HTHW"},"Text"]
[null,"G7","shpG7aTotalExport5",{"$f":"Lists!D8","v":"Steam"},"Text"]
[null,"G7","shpG7aTotalExport6",{"$f":"Lists!D9","v":"Cooling"},"Text"]
[null,"G7","shpG7aTotalExport7",{"$f":"Lists!D10","v":"Electricity"},"Text"]
[null,"G8","shpG8bTotalImport1",{"$f":"IF(ISERROR(H72),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H72)/unitkWMW)","v":""},"kWh",null,1,{"$f":"MATCH(G72,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8bTotalImport2",{"$f":"IF(ISERROR(H73),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H73)/unitkWMW)","v":""},"kWh",null,2,{"$f":"MATCH(G73,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8bTotalImport3",{"$f":"IF(ISERROR(H74),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H74)/unitkWMW)","v":""},"kWh",null,3,{"$f":"MATCH(G74,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8bTotalImport4",{"$f":"IF(ISERROR(H75),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H75)/unitkWMW)","v":""},"kWh",null,4,{"$f":"MATCH(G75,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8bTotalImport5",{"$f":"IF(ISERROR(H76),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H76)/unitkWMW)","v":""},"kWh",null,5,{"$f":"MATCH(G76,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8bTotalImport6",{"$f":"IF(ISERROR(H77),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H77)/unitkWMW)","v":""},"kWh",null,6,{"$f":"MATCH(G77,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8bTotalImport7",{"$f":"IF(ISERROR(H78),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1173:$S$1173,1,H78)/unitkWMW)","v":""},"kWh",null,7,{"$f":"MATCH(G78,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport1",{"$f":"IF(ISERROR(H79),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H79))","v":""},"Text",null,1,{"$f":"MATCH(G79,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport2",{"$f":"IF(ISERROR(H80),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H80))","v":""},"Text",null,2,{"$f":"MATCH(G80,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport3",{"$f":"IF(ISERROR(H81),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H81))","v":""},"Text",null,3,{"$f":"MATCH(G81,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport4",{"$f":"IF(ISERROR(H82),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H82))","v":""},"Text",null,4,{"$f":"MATCH(G82,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport5",{"$f":"IF(ISERROR(H83),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H83))","v":""},"Text",null,5,{"$f":"MATCH(G83,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport6",{"$f":"IF(ISERROR(H84),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H84))","v":""},"Text",null,6,{"$f":"MATCH(G84,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,"G8","shpG8aTotalImport7",{"$f":"IF(ISERROR(H85),\"\",INDEX('CALC; LCOE WholeSYS'!$J$1171:$S$1171,1,H85))","v":""},"Text",null,7,{"$f":"MATCH(G85,'CALC; LCOE WholeSYS'!$J$1174:$S$1174,0)","v":{"$error":"#N/A"}}]
[null,null,"shpPlantRect",{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,H86)","v":{"$error":"#REF!"}},"Text",null,{"$f":"'INPT; FlatFile'!B10","v":"Plant room name:"},{"$f":"MATCH(G86,'INPT; FlatFile'!$A$11:$RK$11,0)","v":2}]
[]
[null,"Energy Export by plant in each plant room"]
[]
[null,"Energy","#","Label","Match","Look up","Include?","Energy Type","Label","Match","Fuel","Label","Match","Fuel Input","Label","Match","Efficiency","Output","Type","Eff",null,"Engines",{"$f":"'INPT; FlatFile'!$E$10","v":"Plant name"},"Match","Name"]
[{"$f":"IF(G91,MAX(A$90:A90)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C90)+1","v":1},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C91","v":"Heat output type 1"},{"$f":"MATCH(D91,'INPT; FlatFile'!$A$11:$RK$11,0)","v":14},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,E91)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F91<>0,COUNTIF(F$91:F91,F91)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G91,F91,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C91","v":"Fuel input type 1"},{"$f":"MATCH(I91,'INPT; FlatFile'!$A$11:$RK$11,0)","v":7},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,J91)","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C91","v":"Avg annual fuel use (metered) 1"},{"$f":"MATCH(L91,'INPT; FlatFile'!$A$11:$RK$11,0)","v":9},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,M91)","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C91","v":"Gross thermal efficiency (actual) 1"},{"$f":"MATCH(O91,'INPT; FlatFile'!$A$11:$RK$11,0)","v":18},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,P91)","v":{"$error":"#REF!"}},{"$f":"N91*Q91","v":{"$error":"#REF!"}},{"$f":"F91","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R91:R93)/N91,0)","v":0},null,1,{"$f":"$W$90&\" \"&V91","v":"Plant name 1"},{"$f":"MATCH(W91,'INPT; FlatFile'!$A$11:$RK$11,0)","v":5},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,X91)","v":{"$error":"#REF!"}}]
[{"$f":"IF(G92,MAX(A$90:A91)+1,0)","v":{"$error":"#REF!"}},"Electricity",{"$f":"C91","v":1},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C92","v":"Electrical output - % used on site 1"},{"$f":"MATCH(D92,'INPT; FlatFile'!$A$11:$RK$11,0)","v":20},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,E92)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F92<>0,COUNTIF(F$91:F92,F92)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G92,B92,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C92","v":"Fuel input type 1"},{"$f":"MATCH(I92,'INPT; FlatFile'!$A$11:$RK$11,0)","v":7},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C92","v":"Avg annual fuel use (metered) 1"},{"$f":"MATCH(L92,'INPT; FlatFile'!$A$11:$RK$11,0)","v":9},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,M92)","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C92","v":"Electrical efficiency (actual) 1"},{"$f":"MATCH(O92,'INPT; FlatFile'!$A$11:$RK$11,0)","v":24},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F92,B92,\"\")","v":{"$error":"#REF!"}},null,null,{"$f":"V91+1","v":2},"Plant name 2",{"$f":"MATCH(W92,'INPT; FlatFile'!$A$11:$RK$11,0)","v":32},{"$error":"#REF!"}]
[{"$f":"IF(G93,MAX(A$90:A92)+1,0)","v":{"$error":"#REF!"}},"Cooling",{"$f":"C91","v":1},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C93","v":"Cooling output 1"},{"$f":"MATCH(D93,'INPT; FlatFile'!$A$11:$RK$11,0)","v":26},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,E93)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F93<>0,COUNTIF(F$91:F93,F93)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G93,B93,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C93","v":"Fuel input type 1"},{"$f":"MATCH(I93,'INPT; FlatFile'!$A$11:$RK$11,0)","v":7},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C93","v":"Avg annual fuel use (metered) 1"},{"$f":"MATCH(L93,'INPT; FlatFile'!$A$11:$RK$11,0)","v":9},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C93","v":"Cooling efficiency (boiler plate)  1"},{"$f":"MATCH(O93,'INPT; FlatFile'!$A$11:$RK$11,0)","v":29},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,P93)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(G93,B93,\"\")","v":{"$error":"#REF!"}},null,null,{"$f":"V92+1","v":3},"Plant name 3",{"$f":"MATCH(W93,'INPT; FlatFile'!$A$11:$RK$11,0)","v":59},{"$error":"#REF!"}]
[{"$f":"IF(G94,MAX(A$90:A93)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C93)+1","v":2},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C94","v":"Heat output type 2"},{"$f":"MATCH(D94,'INPT; FlatFile'!$A$11:$RK$11,0)","v":41},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,E94)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F94<>0,COUNTIF(F$91:F94,F94)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G94,F94,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C94","v":"Fuel input type 2"},{"$f":"MATCH(I94,'INPT; FlatFile'!$A$11:$RK$11,0)","v":34},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C94","v":"Avg annual fuel use (metered) 2"},{"$f":"MATCH(L94,'INPT; FlatFile'!$A$11:$RK$11,0)","v":36},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C94","v":"Gross thermal efficiency (actual) 2"},{"$f":"MATCH(O94,'INPT; FlatFile'!$A$11:$RK$11,0)","v":45},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F94","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R94:R96)/N94,0)","v":0},null,4,"Plant name 4",{"$f":"MATCH(W94,'INPT; FlatFile'!$A$11:$RK$11,0)","v":86},{"$error":"#REF!"}]
[{"$f":"IF(G95,MAX(A$90:A94)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C94","v":2},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C95","v":"Electrical output - % used on site 2"},{"$f":"MATCH(D95,'INPT; FlatFile'!$A$11:$RK$11,0)","v":47},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,E95)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F95<>0,COUNTIF(F$91:F95,F95)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G95,B95,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C95","v":"Fuel input type 2"},{"$f":"MATCH(I95,'INPT; FlatFile'!$A$11:$RK$11,0)","v":34},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C95","v":"Avg annual fuel use (metered) 2"},{"$f":"MATCH(L95,'INPT; FlatFile'!$A$11:$RK$11,0)","v":36},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,M95)","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C95","v":"Electrical efficiency (actual) 2"},{"$f":"MATCH(O95,'INPT; FlatFile'!$A$11:$RK$11,0)","v":51},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F95,B95,\"\")","v":{"$error":"#REF!"}},null,null,5,"Plant name 5",{"$f":"MATCH(W95,'INPT; FlatFile'!$A$11:$RK$11,0)","v":113},{"$error":"#REF!"}]
[{"$f":"IF(G96,MAX(A$90:A95)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C94","v":2},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C96","v":"Cooling output 2"},{"$f":"MATCH(D96,'INPT; FlatFile'!$A$11:$RK$11,0)","v":53},{"$error":"#REF!"},{"$f":"IF(AND(F96<>0,COUNTIF(F$91:F96,F96)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G96,B96,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C96","v":"Fuel input type 2"},{"$f":"MATCH(I96,'INPT; FlatFile'!$A$11:$RK$11,0)","v":34},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C96","v":"Avg annual fuel use (metered) 2"},{"$f":"MATCH(L96,'INPT; FlatFile'!$A$11:$RK$11,0)","v":36},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C96","v":"Cooling efficiency (boiler plate)  2"},{"$f":"MATCH(O96,'INPT; FlatFile'!$A$11:$RK$11,0)","v":56},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,P96)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(G96,B96,\"\")","v":{"$error":"#REF!"}},null,null,6,"Plant name 6",{"$f":"MATCH(W96,'INPT; FlatFile'!$A$11:$RK$11,0)","v":140},{"$error":"#REF!"}]
[{"$f":"IF(G97,MAX(A$90:A96)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C96)+1","v":3},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C97","v":"Heat output type 3"},{"$f":"MATCH(D97,'INPT; FlatFile'!$A$11:$RK$11,0)","v":68},{"$error":"#REF!"},{"$f":"IF(AND(F97<>0,COUNTIF(F$91:F97,F97)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G97,F97,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C97","v":"Fuel input type 3"},{"$f":"MATCH(I97,'INPT; FlatFile'!$A$11:$RK$11,0)","v":61},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C97","v":"Avg annual fuel use (metered) 3"},{"$f":"MATCH(L97,'INPT; FlatFile'!$A$11:$RK$11,0)","v":63},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C97","v":"Gross thermal efficiency (actual) 3"},{"$f":"MATCH(O97,'INPT; FlatFile'!$A$11:$RK$11,0)","v":72},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F97","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R97:R99)/N97,0)","v":0},null,7,"Plant name 7",{"$f":"MATCH(W97,'INPT; FlatFile'!$A$11:$RK$11,0)","v":167},{"$error":"#REF!"}]
[{"$f":"IF(G98,MAX(A$90:A97)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C97","v":3},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C98","v":"Electrical output - % used on site 3"},{"$f":"MATCH(D98,'INPT; FlatFile'!$A$11:$RK$11,0)","v":74},{"$error":"#REF!"},{"$f":"IF(AND(F98<>0,COUNTIF(F$91:F98,F98)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G98,B98,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C98","v":"Fuel input type 3"},{"$f":"MATCH(I98,'INPT; FlatFile'!$A$11:$RK$11,0)","v":61},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C98","v":"Avg annual fuel use (metered) 3"},{"$f":"MATCH(L98,'INPT; FlatFile'!$A$11:$RK$11,0)","v":63},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,M98)","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C98","v":"Electrical efficiency (actual) 3"},{"$f":"MATCH(O98,'INPT; FlatFile'!$A$11:$RK$11,0)","v":78},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F98,B98,\"\")","v":{"$error":"#REF!"}},null,null,8,"Plant name 8",{"$f":"MATCH(W98,'INPT; FlatFile'!$A$11:$RK$11,0)","v":194},{"$error":"#REF!"}]
[{"$f":"IF(G99,MAX(A$90:A98)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C97","v":3},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C99","v":"Cooling output 3"},{"$f":"MATCH(D99,'INPT; FlatFile'!$A$11:$RK$11,0)","v":80},{"$error":"#REF!"},{"$f":"IF(AND(F99<>0,COUNTIF(F$91:F99,F99)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G99,B99,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C99","v":"Fuel input type 3"},{"$f":"MATCH(I99,'INPT; FlatFile'!$A$11:$RK$11,0)","v":61},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C99","v":"Avg annual fuel use (metered) 3"},{"$f":"MATCH(L99,'INPT; FlatFile'!$A$11:$RK$11,0)","v":63},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C99","v":"Cooling efficiency (boiler plate)  3"},{"$f":"MATCH(O99,'INPT; FlatFile'!$A$11:$RK$11,0)","v":83},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,P99)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$f":"IF(G99,B99,\"\")","v":{"$error":"#REF!"}},null,null,9,"Plant name 9",{"$f":"MATCH(W99,'INPT; FlatFile'!$A$11:$RK$11,0)","v":221},{"$error":"#REF!"}]
[{"$f":"IF(G100,MAX(A$90:A99)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C99)+1","v":4},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C100","v":"Heat output type 4"},{"$f":"MATCH(D100,'INPT; FlatFile'!$A$11:$RK$11,0)","v":95},{"$error":"#REF!"},{"$f":"IF(AND(F100<>0,COUNTIF(F$91:F100,F100)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G100,F100,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C100","v":"Fuel input type 4"},{"$f":"MATCH(I100,'INPT; FlatFile'!$A$11:$RK$11,0)","v":88},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C100","v":"Avg annual fuel use (metered) 4"},{"$f":"MATCH(L100,'INPT; FlatFile'!$A$11:$RK$11,0)","v":90},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C100","v":"Gross thermal efficiency (actual) 4"},{"$f":"MATCH(O100,'INPT; FlatFile'!$A$11:$RK$11,0)","v":99},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F100","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R100:R102)/N100,0)","v":0},null,10,"Plant name 10",{"$f":"MATCH(W100,'INPT; FlatFile'!$A$11:$RK$11,0)","v":248},{"$error":"#REF!"}]
[{"$f":"IF(G101,MAX(A$90:A100)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C100","v":4},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C101","v":"Electrical output - % used on site 4"},{"$f":"MATCH(D101,'INPT; FlatFile'!$A$11:$RK$11,0)","v":101},{"$error":"#REF!"},{"$f":"IF(AND(F101<>0,COUNTIF(F$91:F101,F101)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G101,B101,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C101","v":"Fuel input type 4"},{"$f":"MATCH(I101,'INPT; FlatFile'!$A$11:$RK$11,0)","v":88},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C101","v":"Avg annual fuel use (metered) 4"},{"$f":"MATCH(L101,'INPT; FlatFile'!$A$11:$RK$11,0)","v":90},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C101","v":"Electrical efficiency (actual) 4"},{"$f":"MATCH(O101,'INPT; FlatFile'!$A$11:$RK$11,0)","v":105},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F101,B101,\"\")","v":{"$error":"#REF!"}},null,null,11,"Plant name 11",{"$f":"MATCH(W101,'INPT; FlatFile'!$A$11:$RK$11,0)","v":275},{"$error":"#REF!"}]
[{"$f":"IF(G102,MAX(A$90:A101)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C100","v":4},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C102","v":"Cooling output 4"},{"$f":"MATCH(D102,'INPT; FlatFile'!$A$11:$RK$11,0)","v":107},{"$error":"#REF!"},{"$f":"IF(AND(F102<>0,COUNTIF(F$91:F102,F102)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G102,B102,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C102","v":"Fuel input type 4"},{"$f":"MATCH(I102,'INPT; FlatFile'!$A$11:$RK$11,0)","v":88},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C102","v":"Avg annual fuel use (metered) 4"},{"$f":"MATCH(L102,'INPT; FlatFile'!$A$11:$RK$11,0)","v":90},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C102","v":"Cooling efficiency (boiler plate)  4"},{"$f":"MATCH(O102,'INPT; FlatFile'!$A$11:$RK$11,0)","v":110},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G102,B102,\"\")","v":{"$error":"#REF!"}},null,null,12,"Plant name 12",{"$f":"MATCH(W102,'INPT; FlatFile'!$A$11:$RK$11,0)","v":302},{"$error":"#REF!"}]
[{"$f":"IF(G103,MAX(A$90:A102)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C102)+1","v":5},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C103","v":"Heat output type 5"},{"$f":"MATCH(D103,'INPT; FlatFile'!$A$11:$RK$11,0)","v":122},{"$error":"#REF!"},{"$f":"IF(AND(F103<>0,COUNTIF(F$91:F103,F103)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G103,F103,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C103","v":"Fuel input type 5"},{"$f":"MATCH(I103,'INPT; FlatFile'!$A$11:$RK$11,0)","v":115},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C103","v":"Avg annual fuel use (metered) 5"},{"$f":"MATCH(L103,'INPT; FlatFile'!$A$11:$RK$11,0)","v":117},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C103","v":"Gross thermal efficiency (actual) 5"},{"$f":"MATCH(O103,'INPT; FlatFile'!$A$11:$RK$11,0)","v":126},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F103","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R103:R105)/N103,0)","v":0},null,13,"Plant name 13",{"$f":"MATCH(W103,'INPT; FlatFile'!$A$11:$RK$11,0)","v":329},{"$error":"#REF!"}]
[{"$f":"IF(G104,MAX(A$90:A103)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C103","v":5},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C104","v":"Electrical output - % used on site 5"},{"$f":"MATCH(D104,'INPT; FlatFile'!$A$11:$RK$11,0)","v":128},{"$error":"#REF!"},{"$f":"IF(AND(F104<>0,COUNTIF(F$91:F104,F104)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G104,B104,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C104","v":"Fuel input type 5"},{"$f":"MATCH(I104,'INPT; FlatFile'!$A$11:$RK$11,0)","v":115},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C104","v":"Avg annual fuel use (metered) 5"},{"$f":"MATCH(L104,'INPT; FlatFile'!$A$11:$RK$11,0)","v":117},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C104","v":"Electrical efficiency (actual) 5"},{"$f":"MATCH(O104,'INPT; FlatFile'!$A$11:$RK$11,0)","v":132},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F104,B104,\"\")","v":{"$error":"#REF!"}},null,null,14,"Plant name 14",{"$f":"MATCH(W104,'INPT; FlatFile'!$A$11:$RK$11,0)","v":356},{"$error":"#REF!"}]
[{"$f":"IF(G105,MAX(A$90:A104)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C103","v":5},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C105","v":"Cooling output 5"},{"$f":"MATCH(D105,'INPT; FlatFile'!$A$11:$RK$11,0)","v":134},{"$error":"#REF!"},{"$f":"IF(AND(F105<>0,COUNTIF(F$91:F105,F105)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G105,B105,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C105","v":"Fuel input type 5"},{"$f":"MATCH(I105,'INPT; FlatFile'!$A$11:$RK$11,0)","v":115},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C105","v":"Avg annual fuel use (metered) 5"},{"$f":"MATCH(L105,'INPT; FlatFile'!$A$11:$RK$11,0)","v":117},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C105","v":"Cooling efficiency (boiler plate)  5"},{"$f":"MATCH(O105,'INPT; FlatFile'!$A$11:$RK$11,0)","v":137},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G105,B105,\"\")","v":{"$error":"#REF!"}},null,null,15,"Plant name 15",{"$f":"MATCH(W105,'INPT; FlatFile'!$A$11:$RK$11,0)","v":383},{"$error":"#REF!"}]
[{"$f":"IF(G106,MAX(A$90:A105)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C105)+1","v":6},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C106","v":"Heat output type 6"},{"$f":"MATCH(D106,'INPT; FlatFile'!$A$11:$RK$11,0)","v":149},{"$error":"#REF!"},{"$f":"IF(AND(F106<>0,COUNTIF(F$91:F106,F106)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G106,F106,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C106","v":"Fuel input type 6"},{"$f":"MATCH(I106,'INPT; FlatFile'!$A$11:$RK$11,0)","v":142},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C106","v":"Avg annual fuel use (metered) 6"},{"$f":"MATCH(L106,'INPT; FlatFile'!$A$11:$RK$11,0)","v":144},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C106","v":"Gross thermal efficiency (actual) 6"},{"$f":"MATCH(O106,'INPT; FlatFile'!$A$11:$RK$11,0)","v":153},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F106","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R106:R108)/N106,0)","v":0}]
[{"$f":"IF(G107,MAX(A$90:A106)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C106","v":6},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C107","v":"Electrical output - % used on site 6"},{"$f":"MATCH(D107,'INPT; FlatFile'!$A$11:$RK$11,0)","v":155},{"$error":"#REF!"},{"$f":"IF(AND(F107<>0,COUNTIF(F$91:F107,F107)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G107,B107,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C107","v":"Fuel input type 6"},{"$f":"MATCH(I107,'INPT; FlatFile'!$A$11:$RK$11,0)","v":142},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C107","v":"Avg annual fuel use (metered) 6"},{"$f":"MATCH(L107,'INPT; FlatFile'!$A$11:$RK$11,0)","v":144},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C107","v":"Electrical efficiency (actual) 6"},{"$f":"MATCH(O107,'INPT; FlatFile'!$A$11:$RK$11,0)","v":159},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F107,B107,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G108,MAX(A$90:A107)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C106","v":6},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C108","v":"Cooling output 6"},{"$f":"MATCH(D108,'INPT; FlatFile'!$A$11:$RK$11,0)","v":161},{"$error":"#REF!"},{"$f":"IF(AND(F108<>0,COUNTIF(F$91:F108,F108)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G108,B108,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C108","v":"Fuel input type 6"},{"$f":"MATCH(I108,'INPT; FlatFile'!$A$11:$RK$11,0)","v":142},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C108","v":"Avg annual fuel use (metered) 6"},{"$f":"MATCH(L108,'INPT; FlatFile'!$A$11:$RK$11,0)","v":144},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C108","v":"Cooling efficiency (boiler plate)  6"},{"$f":"MATCH(O108,'INPT; FlatFile'!$A$11:$RK$11,0)","v":164},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G108,B108,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G109,MAX(A$90:A108)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C108)+1","v":7},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C109","v":"Heat output type 7"},{"$f":"MATCH(D109,'INPT; FlatFile'!$A$11:$RK$11,0)","v":176},{"$error":"#REF!"},{"$f":"IF(AND(F109<>0,COUNTIF(F$91:F109,F109)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G109,F109,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C109","v":"Fuel input type 7"},{"$f":"MATCH(I109,'INPT; FlatFile'!$A$11:$RK$11,0)","v":169},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C109","v":"Avg annual fuel use (metered) 7"},{"$f":"MATCH(L109,'INPT; FlatFile'!$A$11:$RK$11,0)","v":171},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C109","v":"Gross thermal efficiency (actual) 7"},{"$f":"MATCH(O109,'INPT; FlatFile'!$A$11:$RK$11,0)","v":180},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F109","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R109:R111)/N109,0)","v":0}]
[{"$f":"IF(G110,MAX(A$90:A109)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C109","v":7},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C110","v":"Electrical output - % used on site 7"},{"$f":"MATCH(D110,'INPT; FlatFile'!$A$11:$RK$11,0)","v":182},{"$error":"#REF!"},{"$f":"IF(AND(F110<>0,COUNTIF(F$91:F110,F110)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G110,B110,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C110","v":"Fuel input type 7"},{"$f":"MATCH(I110,'INPT; FlatFile'!$A$11:$RK$11,0)","v":169},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C110","v":"Avg annual fuel use (metered) 7"},{"$f":"MATCH(L110,'INPT; FlatFile'!$A$11:$RK$11,0)","v":171},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C110","v":"Electrical efficiency (actual) 7"},{"$f":"MATCH(O110,'INPT; FlatFile'!$A$11:$RK$11,0)","v":186},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F110,B110,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G111,MAX(A$90:A110)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C109","v":7},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C111","v":"Cooling output 7"},{"$f":"MATCH(D111,'INPT; FlatFile'!$A$11:$RK$11,0)","v":188},{"$error":"#REF!"},{"$f":"IF(AND(F111<>0,COUNTIF(F$91:F111,F111)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G111,B111,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C111","v":"Fuel input type 7"},{"$f":"MATCH(I111,'INPT; FlatFile'!$A$11:$RK$11,0)","v":169},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C111","v":"Avg annual fuel use (metered) 7"},{"$f":"MATCH(L111,'INPT; FlatFile'!$A$11:$RK$11,0)","v":171},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C111","v":"Cooling efficiency (boiler plate)  7"},{"$f":"MATCH(O111,'INPT; FlatFile'!$A$11:$RK$11,0)","v":191},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G111,B111,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G112,MAX(A$90:A111)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C111)+1","v":8},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C112","v":"Heat output type 8"},{"$f":"MATCH(D112,'INPT; FlatFile'!$A$11:$RK$11,0)","v":203},{"$error":"#REF!"},{"$f":"IF(AND(F112<>0,COUNTIF(F$91:F112,F112)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G112,F112,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C112","v":"Fuel input type 8"},{"$f":"MATCH(I112,'INPT; FlatFile'!$A$11:$RK$11,0)","v":196},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C112","v":"Avg annual fuel use (metered) 8"},{"$f":"MATCH(L112,'INPT; FlatFile'!$A$11:$RK$11,0)","v":198},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C112","v":"Gross thermal efficiency (actual) 8"},{"$f":"MATCH(O112,'INPT; FlatFile'!$A$11:$RK$11,0)","v":207},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F112","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R112:R114)/N112,0)","v":0}]
[{"$f":"IF(G113,MAX(A$90:A112)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C112","v":8},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C113","v":"Electrical output - % used on site 8"},{"$f":"MATCH(D113,'INPT; FlatFile'!$A$11:$RK$11,0)","v":209},{"$error":"#REF!"},{"$f":"IF(AND(F113<>0,COUNTIF(F$91:F113,F113)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G113,B113,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C113","v":"Fuel input type 8"},{"$f":"MATCH(I113,'INPT; FlatFile'!$A$11:$RK$11,0)","v":196},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C113","v":"Avg annual fuel use (metered) 8"},{"$f":"MATCH(L113,'INPT; FlatFile'!$A$11:$RK$11,0)","v":198},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C113","v":"Electrical efficiency (actual) 8"},{"$f":"MATCH(O113,'INPT; FlatFile'!$A$11:$RK$11,0)","v":213},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F113,B113,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G114,MAX(A$90:A113)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C112","v":8},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C114","v":"Cooling output 8"},{"$f":"MATCH(D114,'INPT; FlatFile'!$A$11:$RK$11,0)","v":215},{"$error":"#REF!"},{"$f":"IF(AND(F114<>0,COUNTIF(F$91:F114,F114)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G114,B114,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C114","v":"Fuel input type 8"},{"$f":"MATCH(I114,'INPT; FlatFile'!$A$11:$RK$11,0)","v":196},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C114","v":"Avg annual fuel use (metered) 8"},{"$f":"MATCH(L114,'INPT; FlatFile'!$A$11:$RK$11,0)","v":198},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C114","v":"Cooling efficiency (boiler plate)  8"},{"$f":"MATCH(O114,'INPT; FlatFile'!$A$11:$RK$11,0)","v":218},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G114,B114,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G115,MAX(A$90:A114)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C114)+1","v":9},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C115","v":"Heat output type 9"},{"$f":"MATCH(D115,'INPT; FlatFile'!$A$11:$RK$11,0)","v":230},{"$error":"#REF!"},{"$f":"IF(AND(F115<>0,COUNTIF(F$91:F115,F115)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G115,F115,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C115","v":"Fuel input type 9"},{"$f":"MATCH(I115,'INPT; FlatFile'!$A$11:$RK$11,0)","v":223},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C115","v":"Avg annual fuel use (metered) 9"},{"$f":"MATCH(L115,'INPT; FlatFile'!$A$11:$RK$11,0)","v":225},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C115","v":"Gross thermal efficiency (actual) 9"},{"$f":"MATCH(O115,'INPT; FlatFile'!$A$11:$RK$11,0)","v":234},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F115","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R115:R117)/N115,0)","v":0}]
[{"$f":"IF(G116,MAX(A$90:A115)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C115","v":9},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C116","v":"Electrical output - % used on site 9"},{"$f":"MATCH(D116,'INPT; FlatFile'!$A$11:$RK$11,0)","v":236},{"$error":"#REF!"},{"$f":"IF(AND(F116<>0,COUNTIF(F$91:F116,F116)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G116,B116,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C116","v":"Fuel input type 9"},{"$f":"MATCH(I116,'INPT; FlatFile'!$A$11:$RK$11,0)","v":223},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C116","v":"Avg annual fuel use (metered) 9"},{"$f":"MATCH(L116,'INPT; FlatFile'!$A$11:$RK$11,0)","v":225},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C116","v":"Electrical efficiency (actual) 9"},{"$f":"MATCH(O116,'INPT; FlatFile'!$A$11:$RK$11,0)","v":240},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F116,B116,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G117,MAX(A$90:A116)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C115","v":9},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C117","v":"Cooling output 9"},{"$f":"MATCH(D117,'INPT; FlatFile'!$A$11:$RK$11,0)","v":242},{"$error":"#REF!"},{"$f":"IF(AND(F117<>0,COUNTIF(F$91:F117,F117)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G117,B117,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C117","v":"Fuel input type 9"},{"$f":"MATCH(I117,'INPT; FlatFile'!$A$11:$RK$11,0)","v":223},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C117","v":"Avg annual fuel use (metered) 9"},{"$f":"MATCH(L117,'INPT; FlatFile'!$A$11:$RK$11,0)","v":225},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C117","v":"Cooling efficiency (boiler plate)  9"},{"$f":"MATCH(O117,'INPT; FlatFile'!$A$11:$RK$11,0)","v":245},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G117,B117,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G118,MAX(A$90:A117)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C117)+1","v":10},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C118","v":"Heat output type 10"},{"$f":"MATCH(D118,'INPT; FlatFile'!$A$11:$RK$11,0)","v":257},{"$error":"#REF!"},{"$f":"IF(AND(F118<>0,COUNTIF(F$91:F118,F118)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G118,F118,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C118","v":"Fuel input type 10"},{"$f":"MATCH(I118,'INPT; FlatFile'!$A$11:$RK$11,0)","v":250},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C118","v":"Avg annual fuel use (metered) 10"},{"$f":"MATCH(L118,'INPT; FlatFile'!$A$11:$RK$11,0)","v":252},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C118","v":"Gross thermal efficiency (actual) 10"},{"$f":"MATCH(O118,'INPT; FlatFile'!$A$11:$RK$11,0)","v":261},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F118","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R118:R120)/N118,0)","v":0}]
[{"$f":"IF(G119,MAX(A$90:A118)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C118","v":10},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C119","v":"Electrical output - % used on site 10"},{"$f":"MATCH(D119,'INPT; FlatFile'!$A$11:$RK$11,0)","v":263},{"$error":"#REF!"},{"$f":"IF(AND(F119<>0,COUNTIF(F$91:F119,F119)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G119,B119,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C119","v":"Fuel input type 10"},{"$f":"MATCH(I119,'INPT; FlatFile'!$A$11:$RK$11,0)","v":250},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C119","v":"Avg annual fuel use (metered) 10"},{"$f":"MATCH(L119,'INPT; FlatFile'!$A$11:$RK$11,0)","v":252},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C119","v":"Electrical efficiency (actual) 10"},{"$f":"MATCH(O119,'INPT; FlatFile'!$A$11:$RK$11,0)","v":267},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F119,B119,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G120,MAX(A$90:A119)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C118","v":10},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C120","v":"Cooling output 10"},{"$f":"MATCH(D120,'INPT; FlatFile'!$A$11:$RK$11,0)","v":269},{"$error":"#REF!"},{"$f":"IF(AND(F120<>0,COUNTIF(F$91:F120,F120)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G120,B120,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C120","v":"Fuel input type 10"},{"$f":"MATCH(I120,'INPT; FlatFile'!$A$11:$RK$11,0)","v":250},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C120","v":"Avg annual fuel use (metered) 10"},{"$f":"MATCH(L120,'INPT; FlatFile'!$A$11:$RK$11,0)","v":252},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C120","v":"Cooling efficiency (boiler plate)  10"},{"$f":"MATCH(O120,'INPT; FlatFile'!$A$11:$RK$11,0)","v":272},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G120,B120,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G121,MAX(A$90:A120)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C120)+1","v":11},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C121","v":"Heat output type 11"},{"$f":"MATCH(D121,'INPT; FlatFile'!$A$11:$RK$11,0)","v":284},{"$error":"#REF!"},{"$f":"IF(AND(F121<>0,COUNTIF(F$91:F121,F121)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G121,F121,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C121","v":"Fuel input type 11"},{"$f":"MATCH(I121,'INPT; FlatFile'!$A$11:$RK$11,0)","v":277},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C121","v":"Avg annual fuel use (metered) 11"},{"$f":"MATCH(L121,'INPT; FlatFile'!$A$11:$RK$11,0)","v":279},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C121","v":"Gross thermal efficiency (actual) 11"},{"$f":"MATCH(O121,'INPT; FlatFile'!$A$11:$RK$11,0)","v":288},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F121","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R121:R123)/N121,0)","v":0}]
[{"$f":"IF(G122,MAX(A$90:A121)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C121","v":11},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C122","v":"Electrical output - % used on site 11"},{"$f":"MATCH(D122,'INPT; FlatFile'!$A$11:$RK$11,0)","v":290},{"$error":"#REF!"},{"$f":"IF(AND(F122<>0,COUNTIF(F$91:F122,F122)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G122,B122,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C122","v":"Fuel input type 11"},{"$f":"MATCH(I122,'INPT; FlatFile'!$A$11:$RK$11,0)","v":277},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C122","v":"Avg annual fuel use (metered) 11"},{"$f":"MATCH(L122,'INPT; FlatFile'!$A$11:$RK$11,0)","v":279},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C122","v":"Electrical efficiency (actual) 11"},{"$f":"MATCH(O122,'INPT; FlatFile'!$A$11:$RK$11,0)","v":294},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F122,B122,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G123,MAX(A$90:A122)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C121","v":11},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C123","v":"Cooling output 11"},{"$f":"MATCH(D123,'INPT; FlatFile'!$A$11:$RK$11,0)","v":296},{"$error":"#REF!"},{"$f":"IF(AND(F123<>0,COUNTIF(F$91:F123,F123)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G123,B123,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C123","v":"Fuel input type 11"},{"$f":"MATCH(I123,'INPT; FlatFile'!$A$11:$RK$11,0)","v":277},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C123","v":"Avg annual fuel use (metered) 11"},{"$f":"MATCH(L123,'INPT; FlatFile'!$A$11:$RK$11,0)","v":279},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C123","v":"Cooling efficiency (boiler plate)  11"},{"$f":"MATCH(O123,'INPT; FlatFile'!$A$11:$RK$11,0)","v":299},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G123,B123,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G124,MAX(A$90:A123)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C123)+1","v":12},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C124","v":"Heat output type 12"},{"$f":"MATCH(D124,'INPT; FlatFile'!$A$11:$RK$11,0)","v":311},{"$error":"#REF!"},{"$f":"IF(AND(F124<>0,COUNTIF(F$91:F124,F124)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G124,F124,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C124","v":"Fuel input type 12"},{"$f":"MATCH(I124,'INPT; FlatFile'!$A$11:$RK$11,0)","v":304},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C124","v":"Avg annual fuel use (metered) 12"},{"$f":"MATCH(L124,'INPT; FlatFile'!$A$11:$RK$11,0)","v":306},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C124","v":"Gross thermal efficiency (actual) 12"},{"$f":"MATCH(O124,'INPT; FlatFile'!$A$11:$RK$11,0)","v":315},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F124","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R124:R126)/N124,0)","v":0}]
[{"$f":"IF(G125,MAX(A$90:A124)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C124","v":12},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C125","v":"Electrical output - % used on site 12"},{"$f":"MATCH(D125,'INPT; FlatFile'!$A$11:$RK$11,0)","v":317},{"$error":"#REF!"},{"$f":"IF(AND(F125<>0,COUNTIF(F$91:F125,F125)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G125,B125,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C125","v":"Fuel input type 12"},{"$f":"MATCH(I125,'INPT; FlatFile'!$A$11:$RK$11,0)","v":304},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C125","v":"Avg annual fuel use (metered) 12"},{"$f":"MATCH(L125,'INPT; FlatFile'!$A$11:$RK$11,0)","v":306},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C125","v":"Electrical efficiency (actual) 12"},{"$f":"MATCH(O125,'INPT; FlatFile'!$A$11:$RK$11,0)","v":321},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F125,B125,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G126,MAX(A$90:A125)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C124","v":12},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C126","v":"Cooling output 12"},{"$f":"MATCH(D126,'INPT; FlatFile'!$A$11:$RK$11,0)","v":323},{"$error":"#REF!"},{"$f":"IF(AND(F126<>0,COUNTIF(F$91:F126,F126)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G126,B126,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C126","v":"Fuel input type 12"},{"$f":"MATCH(I126,'INPT; FlatFile'!$A$11:$RK$11,0)","v":304},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C126","v":"Avg annual fuel use (metered) 12"},{"$f":"MATCH(L126,'INPT; FlatFile'!$A$11:$RK$11,0)","v":306},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C126","v":"Cooling efficiency (boiler plate)  12"},{"$f":"MATCH(O126,'INPT; FlatFile'!$A$11:$RK$11,0)","v":326},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G126,B126,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G127,MAX(A$90:A126)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C126)+1","v":13},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C127","v":"Heat output type 13"},{"$f":"MATCH(D127,'INPT; FlatFile'!$A$11:$RK$11,0)","v":338},{"$error":"#REF!"},{"$f":"IF(AND(F127<>0,COUNTIF(F$91:F127,F127)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G127,F127,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C127","v":"Fuel input type 13"},{"$f":"MATCH(I127,'INPT; FlatFile'!$A$11:$RK$11,0)","v":331},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C127","v":"Avg annual fuel use (metered) 13"},{"$f":"MATCH(L127,'INPT; FlatFile'!$A$11:$RK$11,0)","v":333},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C127","v":"Gross thermal efficiency (actual) 13"},{"$f":"MATCH(O127,'INPT; FlatFile'!$A$11:$RK$11,0)","v":342},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F127","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R127:R129)/N127,0)","v":0}]
[{"$f":"IF(G128,MAX(A$90:A127)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C127","v":13},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C128","v":"Electrical output - % used on site 13"},{"$f":"MATCH(D128,'INPT; FlatFile'!$A$11:$RK$11,0)","v":344},{"$error":"#REF!"},{"$f":"IF(AND(F128<>0,COUNTIF(F$91:F128,F128)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G128,B128,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C128","v":"Fuel input type 13"},{"$f":"MATCH(I128,'INPT; FlatFile'!$A$11:$RK$11,0)","v":331},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C128","v":"Avg annual fuel use (metered) 13"},{"$f":"MATCH(L128,'INPT; FlatFile'!$A$11:$RK$11,0)","v":333},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C128","v":"Electrical efficiency (actual) 13"},{"$f":"MATCH(O128,'INPT; FlatFile'!$A$11:$RK$11,0)","v":348},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F128,B128,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G129,MAX(A$90:A128)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C127","v":13},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C129","v":"Cooling output 13"},{"$f":"MATCH(D129,'INPT; FlatFile'!$A$11:$RK$11,0)","v":350},{"$error":"#REF!"},{"$f":"IF(AND(F129<>0,COUNTIF(F$91:F129,F129)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G129,B129,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C129","v":"Fuel input type 13"},{"$f":"MATCH(I129,'INPT; FlatFile'!$A$11:$RK$11,0)","v":331},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C129","v":"Avg annual fuel use (metered) 13"},{"$f":"MATCH(L129,'INPT; FlatFile'!$A$11:$RK$11,0)","v":333},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C129","v":"Cooling efficiency (boiler plate)  13"},{"$f":"MATCH(O129,'INPT; FlatFile'!$A$11:$RK$11,0)","v":353},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G129,B129,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G130,MAX(A$90:A129)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C129)+1","v":14},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C130","v":"Heat output type 14"},{"$f":"MATCH(D130,'INPT; FlatFile'!$A$11:$RK$11,0)","v":365},{"$error":"#REF!"},{"$f":"IF(AND(F130<>0,COUNTIF(F$91:F130,F130)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G130,F130,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C130","v":"Fuel input type 14"},{"$f":"MATCH(I130,'INPT; FlatFile'!$A$11:$RK$11,0)","v":358},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C130","v":"Avg annual fuel use (metered) 14"},{"$f":"MATCH(L130,'INPT; FlatFile'!$A$11:$RK$11,0)","v":360},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C130","v":"Gross thermal efficiency (actual) 14"},{"$f":"MATCH(O130,'INPT; FlatFile'!$A$11:$RK$11,0)","v":369},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F130","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R130:R132)/N130,0)","v":0}]
[{"$f":"IF(G131,MAX(A$90:A130)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C130","v":14},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C131","v":"Electrical output - % used on site 14"},{"$f":"MATCH(D131,'INPT; FlatFile'!$A$11:$RK$11,0)","v":371},{"$error":"#REF!"},{"$f":"IF(AND(F131<>0,COUNTIF(F$91:F131,F131)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G131,B131,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C131","v":"Fuel input type 14"},{"$f":"MATCH(I131,'INPT; FlatFile'!$A$11:$RK$11,0)","v":358},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C131","v":"Avg annual fuel use (metered) 14"},{"$f":"MATCH(L131,'INPT; FlatFile'!$A$11:$RK$11,0)","v":360},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C131","v":"Electrical efficiency (actual) 14"},{"$f":"MATCH(O131,'INPT; FlatFile'!$A$11:$RK$11,0)","v":375},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F131,B131,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G132,MAX(A$90:A131)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C130","v":14},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C132","v":"Cooling output 14"},{"$f":"MATCH(D132,'INPT; FlatFile'!$A$11:$RK$11,0)","v":377},{"$error":"#REF!"},{"$f":"IF(AND(F132<>0,COUNTIF(F$91:F132,F132)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G132,B132,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C132","v":"Fuel input type 14"},{"$f":"MATCH(I132,'INPT; FlatFile'!$A$11:$RK$11,0)","v":358},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C132","v":"Avg annual fuel use (metered) 14"},{"$f":"MATCH(L132,'INPT; FlatFile'!$A$11:$RK$11,0)","v":360},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C132","v":"Cooling efficiency (boiler plate)  14"},{"$f":"MATCH(O132,'INPT; FlatFile'!$A$11:$RK$11,0)","v":380},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G132,B132,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G133,MAX(A$90:A132)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX($C$90:C132)+1","v":15},{"$f":"'INPT; FlatFile'!$N$10&\" \"&C133","v":"Heat output type 15"},{"$f":"MATCH(D133,'INPT; FlatFile'!$A$11:$RK$11,0)","v":392},{"$error":"#REF!"},{"$f":"IF(AND(F133<>0,COUNTIF(F$91:F133,F133)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G133,F133,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C133","v":"Fuel input type 15"},{"$f":"MATCH(I133,'INPT; FlatFile'!$A$11:$RK$11,0)","v":385},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C133","v":"Avg annual fuel use (metered) 15"},{"$f":"MATCH(L133,'INPT; FlatFile'!$A$11:$RK$11,0)","v":387},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$R$10 & \" \" & C133","v":"Gross thermal efficiency (actual) 15"},{"$f":"MATCH(O133,'INPT; FlatFile'!$A$11:$RK$11,0)","v":396},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"F133","v":{"$error":"#REF!"}},{"$f":"IFERROR(SUM(R133:R135)/N133,0)","v":0}]
[{"$f":"IF(G134,MAX(A$90:A133)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$92","v":"Electricity"},{"$f":"C133","v":15},{"$f":"'INPT; FlatFile'!$T$10&\" \"&C134","v":"Electrical output - % used on site 15"},{"$f":"MATCH(D134,'INPT; FlatFile'!$A$11:$RK$11,0)","v":398},{"$error":"#REF!"},{"$f":"IF(AND(F134<>0,COUNTIF(F$91:F134,F134)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G134,B134,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C134","v":"Fuel input type 15"},{"$f":"MATCH(I134,'INPT; FlatFile'!$A$11:$RK$11,0)","v":385},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C134","v":"Avg annual fuel use (metered) 15"},{"$f":"MATCH(L134,'INPT; FlatFile'!$A$11:$RK$11,0)","v":387},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$X$10 & \" \" & C134","v":"Electrical efficiency (actual) 15"},{"$f":"MATCH(O134,'INPT; FlatFile'!$A$11:$RK$11,0)","v":402},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(F134,B134,\"\")","v":{"$error":"#REF!"}}]
[{"$f":"IF(G135,MAX(A$90:A134)+1,0)","v":{"$error":"#REF!"}},{"$f":"$B$93","v":"Cooling"},{"$f":"C133","v":15},{"$f":"'INPT; FlatFile'!$Z$10&\" \"&C135","v":"Cooling output 15"},{"$f":"MATCH(D135,'INPT; FlatFile'!$A$11:$RK$11,0)","v":404},{"$error":"#REF!"},{"$f":"IF(AND(F135<>0,COUNTIF(F$91:F135,F135)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G135,B135,\"\")","v":{"$error":"#REF!"}},{"$f":"'INPT; FlatFile'!$G$10&\" \"&C135","v":"Fuel input type 15"},{"$f":"MATCH(I135,'INPT; FlatFile'!$A$11:$RK$11,0)","v":385},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$I$10&\" \"&C135","v":"Avg annual fuel use (metered) 15"},{"$f":"MATCH(L135,'INPT; FlatFile'!$A$11:$RK$11,0)","v":387},{"$error":"#REF!"},{"$f":"'INPT; FlatFile'!$AC$10 & \" \" & C135","v":"Cooling efficiency (boiler plate)  15"},{"$f":"MATCH(O135,'INPT; FlatFile'!$A$11:$RK$11,0)","v":407},{"$error":"#REF!"},{"$error":"#REF!"},{"$f":"IF(G135,B135,\"\")","v":{"$error":"#REF!"}}]
[]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G136)+1","v":1},{"$f":"IFERROR(INDEX($H$91:$H$135,MATCH(G137,$A$91:$A$135,0),1),\"\")","v":""},{"$f":"MATCH(H137,lstAllEnergy,0)","v":{"$error":"#N/A"}},null,null,null,null,null,null,null,null,{"$f":"SUMIF($S$91:$S$135,$H137,$R$91:$R$135)","v":0}]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G137)+1","v":2},{"$f":"IFERROR(INDEX($H$91:$H$135,MATCH(G138,$A$91:$A$135,0),1),\"\")","v":""},{"$error":"#N/A"},null,null,null,null,null,null,null,null,{"$f":"SUMIF($S$91:$S$135,$H138,$R$91:$R$135)","v":0}]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G138)+1","v":3},"",{"$error":"#N/A"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G139)+1","v":4},"",{"$error":"#N/A"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G140)+1","v":5},"",{"$error":"#N/A"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G141)+1","v":6},"",{"$error":"#N/A"},null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,{"$f":"MAX(G$136:G142)+1","v":7},"",{"$error":"#N/A"},null,null,null,null,null,null,null,null,0]
[]
[null,"Energy Import by plant in each plant room"]
[]
[null,null,"#","Label","Match","Look up","Include?","Energy Type","Col","Consumption","Cost"]
[]
[{"$f":"IF(G149,MAX(A$147:A147)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C147)+1","v":1},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C149","v":"Fuel 1"},{"$f":"MATCH(D149,'INPT; FlatFile'!$A$11:$RK$11,0)","v":410},{"$f":"INDEX(rngFlatFileData,sysPlantRoomID,E149)","v":{"$error":"#REF!"}},{"$f":"IF(AND(F149<>0,COUNTIF(F$149:F149,F149)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G149,F149,\"\")","v":{"$error":"#REF!"}},{"$f":"MATCH(H149,lstFuelInput,0)","v":{"$error":"#REF!"}},{"$f":"SUM(OFFSET(INDIRECT(\"'\" & sysPlantRoomID & \"'!drngFuelConsumption\"),,I149-1,,1))","v":{"$error":"#REF!"}},{"$f":"INDEX(INDIRECT(\"'\" & sysPlantRoomID & \"'!drngFuelUnitCost\"),,I149,1)","v":{"$error":"#REF!"}}]
[{"$f":"IF(G150,MAX(A$147:A149)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C149)+1","v":2},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C150","v":"Fuel 2"},{"$f":"MATCH(D150,'INPT; FlatFile'!$A$11:$RK$11,0)","v":417},{"$error":"#REF!"},{"$f":"IF(AND(F150<>0,COUNTIF(F$149:F150,F150)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G151,MAX(A$147:A150)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C150)+1","v":3},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C151","v":"Fuel 3"},{"$f":"MATCH(D151,'INPT; FlatFile'!$A$11:$RK$11,0)","v":424},{"$error":"#REF!"},{"$f":"IF(AND(F151<>0,COUNTIF(F$149:F151,F151)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G152,MAX(A$147:A151)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C151)+1","v":4},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C152","v":"Fuel 4"},{"$f":"MATCH(D152,'INPT; FlatFile'!$A$11:$RK$11,0)","v":431},{"$error":"#REF!"},{"$f":"IF(AND(F152<>0,COUNTIF(F$149:F152,F152)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G153,MAX(A$147:A152)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C152)+1","v":5},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C153","v":"Fuel 5"},{"$f":"MATCH(D153,'INPT; FlatFile'!$A$11:$RK$11,0)","v":438},{"$error":"#REF!"},{"$f":"IF(AND(F153<>0,COUNTIF(F$149:F153,F153)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G154,MAX(A$147:A153)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C153)+1","v":6},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C154","v":"Fuel 6"},{"$f":"MATCH(D154,'INPT; FlatFile'!$A$11:$RK$11,0)","v":445},{"$error":"#REF!"},{"$f":"IF(AND(F154<>0,COUNTIF(F$149:F154,F154)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G155,MAX(A$147:A154)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C154)+1","v":7},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C155","v":"Fuel 7"},{"$f":"MATCH(D155,'INPT; FlatFile'!$A$11:$RK$11,0)","v":452},{"$error":"#REF!"},{"$f":"IF(AND(F155<>0,COUNTIF(F$149:F155,F155)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$f":"IF(G155,F155,\"\")","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G156,MAX(A$147:A155)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C155)+1","v":8},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C156","v":"Fuel 8"},{"$f":"MATCH(D156,'INPT; FlatFile'!$A$11:$RK$11,0)","v":459},{"$error":"#REF!"},{"$f":"IF(AND(F156<>0,COUNTIF(F$149:F156,F156)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G157,MAX(A$147:A156)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C156)+1","v":9},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C157","v":"Fuel 9"},{"$f":"MATCH(D157,'INPT; FlatFile'!$A$11:$RK$11,0)","v":466},{"$error":"#REF!"},{"$f":"IF(AND(F157<>0,COUNTIF(F$149:F157,F157)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G158,MAX(A$147:A157)+1,0)","v":{"$error":"#REF!"}},null,{"$f":"MAX(C$147:C157)+1","v":10},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C158","v":"Fuel 10"},{"$f":"MATCH(D158,'INPT; FlatFile'!$A$11:$RK$11,0)","v":473},{"$error":"#REF!"},{"$f":"IF(AND(F158<>0,COUNTIF(F$149:F158,F158)=1),TRUE,FALSE)","v":{"$error":"#REF!"}},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G159,MAX(A$147:A158)+1,0)","v":{"$error":"#N/A"}},null,{"$f":"MAX(C$147:C158)+1","v":11},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C159","v":"Fuel 11"},{"$f":"MATCH(D159,'INPT; FlatFile'!$A$11:$RK$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(AND(F159<>0,COUNTIF(F$149:F159,F159)=1),TRUE,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G160,MAX(A$147:A159)+1,0)","v":{"$error":"#N/A"}},null,{"$f":"MAX(C$147:C159)+1","v":12},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C160","v":"Fuel 12"},{"$f":"MATCH(D160,'INPT; FlatFile'!$A$11:$RK$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(AND(F160<>0,COUNTIF(F$149:F160,F160)=1),TRUE,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G161,MAX(A$147:A160)+1,0)","v":{"$error":"#N/A"}},null,{"$f":"MAX(C$147:C160)+1","v":13},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C161","v":"Fuel 13"},{"$f":"MATCH(D161,'INPT; FlatFile'!$A$11:$RK$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(AND(F161<>0,COUNTIF(F$149:F161,F161)=1),TRUE,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G162,MAX(A$147:A161)+1,0)","v":{"$error":"#N/A"}},null,{"$f":"MAX(C$147:C161)+1","v":14},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C162","v":"Fuel 14"},{"$f":"MATCH(D162,'INPT; FlatFile'!$A$11:$RK$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(AND(F162<>0,COUNTIF(F$149:F162,F162)=1),TRUE,FALSE)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"}]
[{"$f":"IF(G163,MAX(A$147:A162)+1,0)","v":{"$error":"#N/A"}},null,{"$f":"MAX(C$147:C162)+1","v":15},{"$f":"'INPT; FlatFile'!$OT$10&\" \"&C163","v":"Fuel 15"},{"$f":"MATCH(D163,'INPT; FlatFile'!$A$11:$RK$11,0)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$f":"IF(AND(F163<>0,COUNTIF(F$149:F163,F163)=1),TRUE,FALSE)","v":{"$error":"#N/A"}},{"$f":"IF(G163,F163,\"\")","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#REF!"},{"$error":"#REF!"}]
[]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G164)+1","v":1},{"$f":"IFERROR(INDEX($H$149:$H$163,MATCH(G165,$A$149:$A$163,0),1),\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G165)+1","v":2},""]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G166)+1","v":3},""]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G167)+1","v":4},""]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G168)+1","v":5},""]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G169)+1","v":6},""]
[null,null,null,null,null,null,{"$f":"MAX(G$164:G170)+1","v":7},""]

{"sheet":"CALC; LCOE Template","index":11,"n_rows":1266,"n_cols":69,"rows_kept":1266,"cut":false,"hidden":true,"merged":[[1071,3,1071,4],[913,3,913,4],[1051,3,1051,4],[1056,3,1056,4],[1061,3,1061,4],[1066,3,1066,4],[719,3,719,4],[893,3,893,4],[898,3,898,4],[903,3,903,4],[908,3,908,4],[561,3,561,4],[699,3,699,4],[704,3,704,4],[709,3,709,4],[714,3,714,4],[403,3,403,4],[541,3,541,4],[546,3,546,4],[551,3,551,4],[556,3,556,4],[245,3,245,4],[383,3,383,4],[388,3,388,4],[393,3,393,4],[398,3,398,4],[87,3,87,4],[225,3,225,4],[230,3,230,4],[235,3,235,4],[240,3,240,4],[1,1,2,6],[67,3,67,4],[72,3,72,4],[77,3,77,4],[82,3,82,4]]}
[]
[null,{"$f":"INDEX(lstFlatFilePlantRooms,dcPRNum,1)","v":0},null,null,null,null,null,null,null,{"$f":"Lists!J18","v":2020},{"$f":"Lists!K18","v":2021},{"$f":"Lists!L18","v":2022},{"$f":"Lists!M18","v":2023},{"$f":"Lists!N18","v":2024},{"$f":"Lists!O18","v":2025},{"$f":"Lists!P18","v":2026},{"$f":"Lists!Q18","v":2027},{"$f":"Lists!R18","v":2028},{"$f":"Lists!S18","v":2029},{"$f":"Lists!T18","v":2030},{"$f":"Lists!U18","v":2031},{"$f":"Lists!V18","v":2032},{"$f":"Lists!W18","v":2033},{"$f":"Lists!X18","v":2034},{"$f":"Lists!Y18","v":2035},{"$f":"Lists!Z18","v":2036},{"$f":"Lists!AA18","v":2037},{"$f":"Lists!AB18","v":2038},{"$f":"Lists!AC18","v":2039},{"$f":"Lists!AD18","v":2040},{"$f":"Lists!AE18","v":2041},{"$f":"Lists!AF18","v":2042},{"$f":"Lists!AG18","v":2043},{"$f":"Lists!AH18","v":2044},{"$f":"Lists!AI18","v":2045},{"$f":"Lists!AJ18","v":2046},{"$f":"Lists!AK18","v":2047},{"$f":"Lists!AL18","v":2048},{"$f":"Lists!AM18","v":2049},{"$f":"Lists!AN18","v":2050},{"$f":"Lists!AO18","v":2051},{"$f":"Lists!AP18","v":2052},{"$f":"Lists!AQ18","v":2053},{"$f":"Lists!AR18","v":2054},{"$f":"Lists!AS18","v":2055},{"$f":"Lists!AT18","v":2056},{"$f":"Lists!AU18","v":2057},{"$f":"Lists!AV18","v":2058},{"$f":"Lists!AW18","v":2059},{"$f":"Lists!AX18","v":2060},{"$f":"Lists!AY18","v":2061},{"$f":"Lists!AZ18","v":2062},{"$f":"Lists!BA18","v":2063},{"$f":"Lists!BB18","v":2064},{"$f":"Lists!BC18","v":2065},{"$f":"Lists!BD18","v":2066},{"$f":"Lists!BE18","v":2067},{"$f":"Lists!BF18","v":2068},{"$f":"Lists!BG18","v":2069},{"$f":"Lists!BH18","v":2070},{"$f":"Lists!BI18","v":2071},{"$f":"Lists!BJ18","v":2072},{"$f":"Lists!BK18","v":2073},{"$f":"Lists!BL18","v":2074},{"$f":"Lists!BM18","v":2075},{"$f":"Lists!BN18","v":2076},{"$f":"Lists!BO18","v":2077},{"$f":"Lists!BP18","v":2078},{"$f":"Lists!BQ18","v":2079}]
[null,null,null,null,null,null,null,null,null,{"$f":"Lists!J19","v":"2020-01-01"},{"$f":"Lists!K19","v":"2021-01-01"},{"$f":"Lists!L19","v":"2022-01-01"},{"$f":"Lists!M19","v":"2023-01-01"},{"$f":"Lists!N19","v":"2024-01-01"},{"$f":"Lists!O19","v":"2025-01-01"},{"$f":"Lists!P19","v":"2026-01-01"},{"$f":"Lists!Q19","v":"2027-01-01"},{"$f":"Lists!R19","v":"2028-01-01"},{"$f":"Lists!S19","v":"2029-01-01"},{"$f":"Lists!T19","v":"2030-01-01"},{"$f":"Lists!U19","v":"2031-01-01"},{"$f":"Lists!V19","v":"2032-01-01"},{"$f":"Lists!W19","v":"2033-01-01"},{"$f":"Lists!X19","v":"2034-01-01"},{"$f":"Lists!Y19","v":"2035-01-01"},{"$f":"Lists!Z19","v":"2036-01-01"},{"$f":"Lists!AA19","v":"2037-01-01"},{"$f":"Lists!AB19","v":"2038-01-01"},{"$f":"Lists!AC19","v":"2039-01-01"},{"$f":"Lists!AD19","v":"2040-01-01"},{"$f":"Lists!AE19","v":"2041-01-01"},{"$f":"Lists!AF19","v":"2042-01-01"},{"$f":"Lists!AG19","v":"2043-01-01"},{"$f":"Lists!AH19","v":"2044-01-01"},{"$f":"Lists!AI19","v":"2045-01-01"},{"$f":"Lists!AJ19","v":"2046-01-01"},{"$f":"Lists!AK19","v":"2047-01-01"},{"$f":"Lists!AL19","v":"2048-01-01"},{"$f":"Lists!AM19","v":"2049-01-01"},{"$f":"Lists!AN19","v":"2050-01-01"},{"$f":"Lists!AO19","v":"2051-01-01"},{"$f":"Lists!AP19","v":"2052-01-01"},{"$f":"Lists!AQ19","v":"2053-01-01"},{"$f":"Lists!AR19","v":"2054-01-01"},{"$f":"Lists!AS19","v":"2055-01-01"},{"$f":"Lists!AT19","v":"2056-01-01"},{"$f":"Lists!AU19","v":"2057-01-01"},{"$f":"Lists!AV19","v":"2058-01-01"},{"$f":"Lists!AW19","v":"2059-01-01"},{"$f":"Lists!AX19","v":"2060-01-01"},{"$f":"Lists!AY19","v":"2061-01-01"},{"$f":"Lists!AZ19","v":"2062-01-01"},{"$f":"Lists!BA19","v":"2063-01-01"},{"$f":"Lists!BB19","v":"2064-01-01"},{"$f":"Lists!BC19","v":"2065-01-01"},{"$f":"Lists!BD19","v":"2066-01-01"},{"$f":"Lists!BE19","v":"2067-01-01"},{"$f":"Lists!BF19","v":"2068-01-01"},{"$f":"Lists!BG19","v":"2069-01-01"},{"$f":"Lists!BH19","v":"2070-01-01"},{"$f":"Lists!BI19","v":"2071-01-01"},{"$f":"Lists!BJ19","v":"2072-01-01"},{"$f":"Lists!BK19","v":"2073-01-01"},{"$f":"Lists!BL19","v":"2074-01-01"},{"$f":"Lists!BM19","v":"2075-01-01"},{"$f":"Lists!BN19","v":"2076-01-01"},{"$f":"Lists!BO19","v":"2077-01-01"},{"$f":"Lists!BP19","v":"2078-01-01"},{"$f":"Lists!BQ19","v":"2079-01-01"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Lists!J20","v":"2020-12-31"},{"$f":"Lists!K20","v":"2021-12-31"},{"$f":"Lists!L20","v":"2022-12-31"},{"$f":"Lists!M20","v":"2023-12-31"},{"$f":"Lists!N20","v":"2024-12-31"},{"$f":"Lists!O20","v":"2025-12-31"},{"$f":"Lists!P20","v":"2026-12-31"},{"$f":"Lists!Q20","v":"2027-12-31"},{"$f":"Lists!R20","v":"2028-12-31"},{"$f":"Lists!S20","v":"2029-12-31"},{"$f":"Lists!T20","v":"2030-12-31"},{"$f":"Lists!U20","v":"2031-12-31"},{"$f":"Lists!V20","v":"2032-12-31"},{"$f":"Lists!W20","v":"2033-12-31"},{"$f":"Lists!X20","v":"2034-12-31"},{"$f":"Lists!Y20","v":"2035-12-31"},{"$f":"Lists!Z20","v":"2036-12-31"},{"$f":"Lists!AA20","v":"2037-12-31"},{"$f":"Lists!AB20","v":"2038-12-31"},{"$f":"Lists!AC20","v":"2039-12-31"},{"$f":"Lists!AD20","v":"2040-12-31"},{"$f":"Lists!AE20","v":"2041-12-31"},{"$f":"Lists!AF20","v":"2042-12-31"},{"$f":"Lists!AG20","v":"2043-12-31"},{"$f":"Lists!AH20","v":"2044-12-31"},{"$f":"Lists!AI20","v":"2045-12-31"},{"$f":"Lists!AJ20","v":"2046-12-31"},{"$f":"Lists!AK20","v":"2047-12-31"},{"$f":"Lists!AL20","v":"2048-12-31"},{"$f":"Lists!AM20","v":"2049-12-31"},{"$f":"Lists!AN20","v":"2050-12-31"},{"$f":"Lists!AO20","v":"2051-12-31"},{"$f":"Lists!AP20","v":"2052-12-31"},{"$f":"Lists!AQ20","v":"2053-12-31"},{"$f":"Lists!AR20","v":"2054-12-31"},{"$f":"Lists!AS20","v":"2055-12-31"},{"$f":"Lists!AT20","v":"2056-12-31"},{"$f":"Lists!AU20","v":"2057-12-31"},{"$f":"Lists!AV20","v":"2058-12-31"},{"$f":"Lists!AW20","v":"2059-12-31"},{"$f":"Lists!AX20","v":"2060-12-31"},{"$f":"Lists!AY20","v":"2061-12-31"},{"$f":"Lists!AZ20","v":"2062-12-31"},{"$f":"Lists!BA20","v":"2063-12-31"},{"$f":"Lists!BB20","v":"2064-12-31"},{"$f":"Lists!BC20","v":"2065-12-31"},{"$f":"Lists!BD20","v":"2066-12-31"},{"$f":"Lists!BE20","v":"2067-12-31"},{"$f":"Lists!BF20","v":"2068-12-31"},{"$f":"Lists!BG20","v":"2069-12-31"},{"$f":"Lists!BH20","v":"2070-12-31"},{"$f":"Lists!BI20","v":"2071-12-31"},{"$f":"Lists!BJ20","v":"2072-12-31"},{"$f":"Lists!BK20","v":"2073-12-31"},{"$f":"Lists!BL20","v":"2074-12-31"},{"$f":"Lists!BM20","v":"2075-12-31"},{"$f":"Lists!BN20","v":"2076-12-31"},{"$f":"Lists!BO20","v":"2077-12-31"},{"$f":"Lists!BP20","v":"2078-12-31"},{"$f":"Lists!BQ20","v":"2079-12-31"}]
[null,"Sheet Name Check:",null,{"$f":"VALUE(MID(CELL(\"filename\",A1),FIND(\"]\",CELL(\"filename\",A1))+1,10))","v":{"$error":"#VALUE!"}},{"$f":"IF(D5=dcPRNum,0,1)","v":{"$error":"#VALUE!"}},null,null,null,null,{"$f":"Lists!J21","v":1},{"$f":"Lists!K21","v":2},{"$f":"Lists!L21","v":3},{"$f":"Lists!M21","v":4},{"$f":"Lists!N21","v":5},{"$f":"Lists!O21","v":6},{"$f":"Lists!P21","v":7},{"$f":"Lists!Q21","v":8},{"$f":"Lists!R21","v":9},{"$f":"Lists!S21","v":10},{"$f":"Lists!T21","v":11},{"$f":"Lists!U21","v":12},{"$f":"Lists!V21","v":13},{"$f":"Lists!W21","v":14},{"$f":"Lists!X21","v":15},{"$f":"Lists!Y21","v":16},{"$f":"Lists!Z21","v":17},{"$f":"Lists!AA21","v":18},{"$f":"Lists!AB21","v":19},{"$f":"Lists!AC21","v":20},{"$f":"Lists!AD21","v":21},{"$f":"Lists!AE21","v":22},{"$f":"Lists!AF21","v":23},{"$f":"Lists!AG21","v":24},{"$f":"Lists!AH21","v":25},{"$f":"Lists!AI21","v":26},{"$f":"Lists!AJ21","v":27},{"$f":"Lists!AK21","v":28},{"$f":"Lists!AL21","v":29},{"$f":"Lists!AM21","v":30},{"$f":"Lists!AN21","v":31},{"$f":"Lists!AO21","v":32},{"$f":"Lists!AP21","v":33},{"$f":"Lists!AQ21","v":34},{"$f":"Lists!AR21","v":35},{"$f":"Lists!AS21","v":36},{"$f":"Lists!AT21","v":37},{"$f":"Lists!AU21","v":38},{"$f":"Lists!AV21","v":39},{"$f":"Lists!AW21","v":40},{"$f":"Lists!AX21","v":41},{"$f":"Lists!AY21","v":42},{"$f":"Lists!AZ21","v":43},{"$f":"Lists!BA21","v":44},{"$f":"Lists!BB21","v":45},{"$f":"Lists!BC21","v":46},{"$f":"Lists!BD21","v":47},{"$f":"Lists!BE21","v":48},{"$f":"Lists!BF21","v":49},{"$f":"Lists!BG21","v":50},{"$f":"Lists!BH21","v":51},{"$f":"Lists!BI21","v":52},{"$f":"Lists!BJ21","v":53},{"$f":"Lists!BK21","v":54},{"$f":"Lists!BL21","v":55},{"$f":"Lists!BM21","v":56},{"$f":"Lists!BN21","v":57},{"$f":"Lists!BO21","v":58},{"$f":"Lists!BP21","v":59},{"$f":"Lists!BQ21","v":60}]
[]
[null,"LEVELISED COST CALCULATIONS"]
[]
[null,"Appraisal period and discount rate"]
[]
[null,{"$f":"'INPT; General'!B5","v":"Appraisal period"},"Flag",{"$f":"'INPT; General'!$D$5","v":40},null,null,null,null,null,{"$f":"IF(J$5<=$D11,1,0)","v":1},{"$f":"IF(K$5<=$D11,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final period","Flag",null,null,null,null,null,null,{"$f":"1*(J$5=$D11)","v":0},{"$f":"1*(K$5=$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Days in period","Days",null,null,null,null,null,null,{"$f":"(J$4-J$3+1)","v":366},{"$f":"(K$4-K$3+1)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,"Discount rate (Beginning of Period - BoP)","%",{"$f":"'INPT; General'!$D$6","v":0.03},null,null,null,null,null,{"$f":"1/(1+$D14)^(J$5-1)","v":1},{"$f":"1/(1+$D14)^(K$5-1)","v":0.970873786407767},0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,0.33498293694823961,0.3252261523769317,0.31575354599702099,0.30655684077380685,0.29762800075126877,0.28895922403035801,0.28054293595180391,0.27237178247747956,0.26443862376454325,0.25673652792674101,0.24925876497741845,0.24199880094894996,0.2349502921834466,0.22810707978975397,0.22146318426189707,0.215012800254269,0.20875029150899907,0.20267018593106703,0.19676717080686118,0.19103608816200118,0.18547193025437006,0.18006983519841754,0.17482508271691022]
[null,"Discount rate (Middle of Period - MoP)","%",{"$f":"'INPT; General'!$D$6","v":0.03},null,null,null,null,null,{"$f":"1/(1+$D15)^(J$5-0.5)","v":0.98532927816429317},{"$f":"1/(1+$D15)^(K$5-0.5)","v":0.9566303671497991},0.92876734674737782,0.9017158706285221,0.87545230158108933,0.84995369085542649,0.82519775811206453,0.80116287195346081,0.77782803102277731,0.75517284565318188,0.73317752005163295,0.71182283500158527,0.69109013106950024,0.67096129230048573,0.65141873038882114,0.63244536930953499,0.6140246303976068,0.59614041786175409,0.57877710472014965,0.56191951914577642,0.54555293120949155,0.52966304000921516,0.51423596117399528,0.49925821473203419,0.484716713332072,0.47059875080783686,0.45689199107556977,0.44358445735492213,0.43066452170380792,0.41812089485806586,0.40594261636705425,0.39411904501655753,0.38263984953063834,0.37149499954430909,0.36067475683913502,0.35016966683411171,0.33997055032438023,0.33006849546056333,0.32045484996171203,0.31112121355506017,0.30205943063598073,0.29326158314172884,0.28471998363274642,0.27642716857548194,0.2683758918208563,0.26055911827267597,0.25297001774046213,0.24560195897132245,0.23844850385565286,0.2315034018016047,0.22476058427340265,0.2182141594887404,0.21185840727062175,0.20568777404914737,0.19969686800888092,0.19388045437755425,0.18823345085199444,0.18275092315727612,0.17742808073521951,0.1722602725584656]
[null,"Discount rate (End of Period - EoP)","%",{"$f":"'INPT; General'!$D$6","v":0.03},null,null,null,null,null,{"$f":"1/(1+$D16)^J$5","v":0.970873786407767},{"$f":"1/(1+$D16)^K$5","v":0.94259590913375435},0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,0.33498293694823961,0.3252261523769317,0.31575354599702099,0.30655684077380685,0.29762800075126877,0.28895922403035801,0.28054293595180391,0.27237178247747956,0.26443862376454325,0.25673652792674101,0.24925876497741845,0.24199880094894996,0.2349502921834466,0.22810707978975397,0.22146318426189707,0.215012800254269,0.20875029150899907,0.20267018593106703,0.19676717080686118,0.19103608816200118,0.18547193025437006,0.18006983519841754,0.17482508271691022,0.1697330900164177]
[]
[null,{"$f":"INDEX(lstHeatOutput,G18,1)","v":"DHW"},null,null,null,null,{"$f":"MAX(G$9:G17)+1","v":1}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G18,1)","v":0},{"$f":"D21-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G18,1)","v":0},{"$f":"ROUND(D22,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E22+E21,0)+D23","v":-2019},null,null,null,null,{"$f":"1*($E23=J$5)","v":0},{"$f":"1*($E23=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J23,,-MIN(J$5,$E22))","v":0},{"$f":"OFFSET(K23,,-MIN(K$5,$E22))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J23:J24)","v":0},{"$f":"SUM(K23:K24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D27=\"\",FALSE,D27)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G18,1)","v":0},null,null,null,null,null,{"$f":"J25*$D29","v":0},{"$f":"K25*$D29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E27,J28,J29)","v":0},{"$f":"IF($E27,K28,K29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I36","v":0},{"$f":"J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J30","v":0},{"$f":"K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J33,,,,-MIN(J$5,$E22)))/$E22,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q33,,,,-MIN(Q$5,$E22)))/$E22,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R33,,,,-MIN(R$5,$E22)))/$E22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J32:J35)","v":0},{"$f":"SUM(K32:K35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J38:BQ38)","v":0},null,null,null,null,null,{"$f":"J33*J$11","v":0},{"$f":"K33*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J39:BQ39)","v":0},null,null,null,null,null,{"$f":"-J36*J$12","v":0},{"$f":"-K36*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D42=\"\",FALSE,D42)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E42,D46,D43)","v":0.2},{"$f":"IF(E42,D47,D44)","v":0},null,null,null,null,{"$f":"J38*$D49*$E49","v":0},{"$f":"K38*$D49*$E49","v":0},{"$f":"L38*$D49*$E49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D52=\"\",FALSE,D52)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G18,1)","v":0},null,null,null,null,null,{"$f":"$D53*J$11*SUMPRODUCT($E55:$E64,J55:J64)","v":0},{"$f":"$D53*K$11*SUMPRODUCT($E55:$E64,K55:K64)","v":0},0,0,{"$f":"$D53*N$11*SUMPRODUCT($E55:$E64,N55:N64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A54+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G18,A55)","v":0},null,null,null,null,{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D55,1),0)","v":1},{"$f":"IF($D55<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D55,1),0)","v":1}]
[{"$f":"A55+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G18,A56)","v":0},null,null,null,null,{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D56,1),0)","v":0},{"$f":"IF($D56<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D56,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G18,A57)","v":0},null,null,null,null,{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D57,1),0)","v":0},{"$f":"IF($D57<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D57,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G18,A58)","v":0},null,null,null,null,{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D58,1),0)","v":1},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D58,1),0)","v":1.0052957085745218},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D58,1),0)","v":1.0139726237679518},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D58,1),0)","v":1.024278801888763},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D58,1),0)","v":1.0343260009802493},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D58,1),0)","v":1.0418752727835072},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D58,1),0)","v":1.0616272499889974},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D58,1),0)","v":1.0910175101229334},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D58,1),0)","v":1.0505197786809435},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D58,1),0)","v":1.0370188049141225},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D58,1),0)","v":1.0628705811501187},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D58,1),0)","v":1.0582927553907506},{"$f":"IF($D58<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D58,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G18,A59)","v":0},null,null,null,null,{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D59,1),0)","v":1},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D59,1),0)","v":0.967384127627676},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D59,1),0)","v":0.97933740421848869},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D59,1),0)","v":1.0352202838806002},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D59,1),0)","v":1.0767224588506241},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D59,1),0)","v":1.1316206169189478},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D59,1),0)","v":1.1868506189912682},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D59,1),0)","v":1.2020490942788193},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D59,1),0)","v":1.2304397698662741},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D59,1),0)","v":1.2457529158936991},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D59,1),0)","v":1.2741374340069296},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D59,1),0)","v":1.2893637605197894},{"$f":"IF($D59<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D59,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G18,A60)","v":0},null,null,null,null,{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D60,1),0)","v":0},{"$f":"IF($D60<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D60,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G18,A61)","v":0},null,null,null,null,{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D61,1),0)","v":0},{"$f":"IF($D61<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D61,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G18,A62)","v":0},null,null,null,null,{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D62,1),0)","v":1},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D62,1),0)","v":0.99722399845312248},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D62,1),0)","v":0.99585960777984561},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D62,1),0)","v":1.0067289755635258},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D62,1),0)","v":1.0177435716203453},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D62,1),0)","v":1.0287581676771649},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D62,1),0)","v":1.0397727637339846},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D62,1),0)","v":1.0618019558476237},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D62,1),0)","v":1.0728165519044439},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D62,1),0)","v":1.0838311479612635},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D62,1),0)","v":1.1058603400749025},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D62,1),0)","v":1.1168749361317221},{"$f":"IF($D62<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D62,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G18,A63)","v":0},null,null,null,null,{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D63,1),0)","v":0},{"$f":"IF($D63<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D63,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G18,A64)","v":0},null,null,null,null,{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D64,1),0)","v":0},{"$f":"IF($D64<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D64,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D68,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F68,1),0)","v":0},{"$f":"IF($F68<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F68,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J67*J68/100","v":0},{"$f":"K67*K68/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D73,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F73,1),0)","v":0},{"$f":"IF($F73<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F73,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J72*J73/100","v":0},{"$f":"K72*K73/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D78,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F78,1),0)","v":0},{"$f":"IF($F78<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F78,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J77*J78/100","v":0},{"$f":"K77*K78/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D83,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F83,1),0)","v":0},{"$f":"IF($F83<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F83,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J82*J83/100","v":0},{"$f":"K82*K83/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D88,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F88,1),0)","v":0},{"$f":"IF($F88<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F88,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J87*J88/100","v":0},{"$f":"K87*K88/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J89+J84+J79+J74+J69","v":0},{"$f":"K89+K84+K79+K74+K69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E52,J91,J53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E52,AP91,AP53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D96=\"\",FALSE,D96)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E96,D100,D97)","v":0.2},{"$f":"IF(E96,D101,D98)","v":0},null,null,null,null,{"$f":"J93*$D103*$E103","v":0},{"$f":"K93*$D103*$E103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D106=\"\",FALSE,D106)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G18,1)","v":0},null,null,null,null,null,{"$f":"$D107*J$11","v":0},{"$f":"$D107*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J107*J$13","v":0},{"$f":"K107*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J110*J13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP110*AP13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E106,J111,J108)","v":0},{"$f":"IF($E106,K111,K108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D116=\"\",FALSE,D116)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E116,D120,D117)","v":0.2},{"$f":"IF(E116,D121,D118)","v":0},null,null,null,null,{"$f":"J113*$D123*$E123","v":0},{"$f":"K113*$D123*$E123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D126=\"\",FALSE,D126)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G18,1)+INDEX($I$1230:$I$1236,G18,1)","v":0},null,null,null,null,null,{"$f":"$D127*J$11","v":0},{"$f":"$D127*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E126,J128,J127)","v":0},{"$f":"IF($E126,K128,K127)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D133=\"\",FALSE,D133)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E133,D137,D134)","v":0.2},{"$f":"IF(E133,D138,D135)","v":0},null,null,null,null,{"$f":"J130*$D140*$E140","v":0},{"$f":"K130*$D140*$E140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J143:BQ143)","v":0},null,null,null,null,null,{"$f":"J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J144:BQ144)","v":0},null,null,null,null,null,{"$f":"J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J145:BQ145)","v":0},null,null,null,null,null,{"$f":"J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J93","v":0},{"$f":"K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J103","v":0},{"$f":"K103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J113","v":0},{"$f":"K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J123","v":0},{"$f":"K123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",{"$f":"SUM(J151:BQ151)","v":0},null,null,null,null,null,{"$f":"J140","v":0},{"$f":"K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",0,null,null,null,null,null,{"$f":"SUM(J143:J152)","v":0},{"$f":"SUM(K143:K152)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B18","v":"DHW"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D156=\"\",FALSE,D156)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G18,1)","v":0},null,null,null,null,null,{"$f":"$D157*J$11","v":0},{"$f":"$D157*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E156,J158,J157)","v":0},{"$f":"IF($E156,K158,K157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J162:BQ162)","v":0},null,null,null,null,null,{"$f":"SUM(J143:J145)*J$14","v":0},{"$f":"SUM(K143:K145)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J163:BQ163)","v":0},null,null,null,null,null,{"$f":"SUM(J146:J149)*J$15","v":0},{"$f":"SUM(K146:K149)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J164:BQ164)","v":0},null,null,null,null,null,{"$f":"SUM(J150:J151)*J$15","v":0},{"$f":"SUM(K150:K151)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J166:BQ166)","v":0},null,null,null,null,null,{"$f":"SUM(J162:J165)","v":0},{"$f":"SUM(K162:K165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J168:BQ168)","v":0},null,null,null,null,null,{"$f":"J159*J$15","v":0},{"$f":"K159*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D162*100)/D168,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D163*100)/D168,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D164*100)/D168,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B18","v":"LCO - DHW"},"p/kWh",{"$f":"SUM(D170:D173)","v":0}]
[]
[null,{"$f":"INDEX(lstHeatOutput,G176,1)","v":"LTHW"},null,null,null,null,{"$f":"MAX(G$9:G175)+1","v":2}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G176,1)","v":0},{"$f":"D179-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G176,1)","v":0},{"$f":"ROUND(D180,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E180+E179,0)+D181","v":-2019},null,null,null,null,{"$f":"1*($E181=J$5)","v":0},{"$f":"1*($E181=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J181,,-MIN(J$5,$E180))","v":0},{"$f":"OFFSET(K181,,-MIN(K$5,$E180))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J181:J182)","v":0},{"$f":"SUM(K181:K182)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D185=\"\",FALSE,D185)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G176,1)","v":0},null,null,null,null,null,{"$f":"J183*$D187","v":0},{"$f":"K183*$D187","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E185,J186,J187)","v":0},{"$f":"IF($E185,K186,K187)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I194","v":0},{"$f":"J194","v":0},{"$f":"K194","v":0},{"$f":"L194","v":0},{"$f":"M194","v":0},{"$f":"N194","v":0},{"$f":"O194","v":0},{"$f":"P194","v":0},{"$f":"Q194","v":0},{"$f":"R194","v":0},{"$f":"S194","v":0},{"$f":"T194","v":0},{"$f":"U194","v":0},{"$f":"V194","v":0},{"$f":"W194","v":0},{"$f":"X194","v":0},{"$f":"Y194","v":0},{"$f":"Z194","v":0},{"$f":"AA194","v":0},{"$f":"AB194","v":0},{"$f":"AC194","v":0},{"$f":"AD194","v":0},{"$f":"AE194","v":0},{"$f":"AF194","v":0},{"$f":"AG194","v":0},{"$f":"AH194","v":0},{"$f":"AI194","v":0},{"$f":"AJ194","v":0},{"$f":"AK194","v":0},{"$f":"AL194","v":0},{"$f":"AM194","v":0},{"$f":"AN194","v":0},{"$f":"AO194","v":0},{"$f":"AP194","v":0},{"$f":"AQ194","v":0},{"$f":"AR194","v":0},{"$f":"AS194","v":0},{"$f":"AT194","v":0},{"$f":"AU194","v":0},{"$f":"AV194","v":0},{"$f":"AW194","v":0},{"$f":"AX194","v":0},{"$f":"AY194","v":0},{"$f":"AZ194","v":0},{"$f":"BA194","v":0},{"$f":"BB194","v":0},{"$f":"BC194","v":0},{"$f":"BD194","v":0},{"$f":"BE194","v":0},{"$f":"BF194","v":0},{"$f":"BG194","v":0},{"$f":"BH194","v":0},{"$f":"BI194","v":0},{"$f":"BJ194","v":0},{"$f":"BK194","v":0},{"$f":"BL194","v":0},{"$f":"BM194","v":0},{"$f":"BN194","v":0},{"$f":"BO194","v":0},{"$f":"BP194","v":0}]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J188","v":0},{"$f":"K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J191,,,,-MIN(J$5,$E180)))/$E180,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q191,,,,-MIN(Q$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R191,,,,-MIN(R$5,$E180)))/$E180,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J190:J193)","v":0},{"$f":"SUM(K190:K193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J196:BQ196)","v":0},null,null,null,null,null,{"$f":"J191*J$11","v":0},{"$f":"K191*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J197:BQ197)","v":0},null,null,null,null,null,{"$f":"-J194*J$12","v":0},{"$f":"-K194*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D200=\"\",FALSE,D200)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E200,D204,D201)","v":0.2},{"$f":"IF(E200,D205,D202)","v":0},null,null,null,null,{"$f":"J196*$D207*$E207","v":0},{"$f":"K196*$D207*$E207","v":0},{"$f":"L196*$D207*$E207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D210=\"\",FALSE,D210)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G176,1)","v":0},null,null,null,null,null,{"$f":"$D211*J$11*SUMPRODUCT($E213:$E222,J213:J222)","v":0},{"$f":"$D211*K$11*SUMPRODUCT($E213:$E222,K213:K222)","v":0},{"$f":"$D211*L$11*SUMPRODUCT($E213:$E222,L213:L222)","v":0},0,{"$f":"$D211*N$11*SUMPRODUCT($E213:$E222,N213:N222)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A212+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G176,A213)","v":0},null,null,null,null,{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D213,1),0)","v":1},{"$f":"IF($D213<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D213,1),0)","v":1}]
[{"$f":"A213+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G176,A214)","v":0},null,null,null,null,{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D214,1),0)","v":0},{"$f":"IF($D214<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D214,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G176,A215)","v":0},null,null,null,null,{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D215,1),0)","v":0},{"$f":"IF($D215<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D215,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G176,A216)","v":0},null,null,null,null,{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D216,1),0)","v":1},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D216,1),0)","v":1.0052957085745218},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D216,1),0)","v":1.0139726237679518},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D216,1),0)","v":1.024278801888763},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D216,1),0)","v":1.0343260009802493},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D216,1),0)","v":1.0418752727835072},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D216,1),0)","v":1.0616272499889974},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D216,1),0)","v":1.0910175101229334},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D216,1),0)","v":1.0505197786809435},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D216,1),0)","v":1.0370188049141225},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D216,1),0)","v":1.0628705811501187},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D216,1),0)","v":1.0582927553907506},{"$f":"IF($D216<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D216,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G176,A217)","v":0},null,null,null,null,{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D217,1),0)","v":1},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D217,1),0)","v":0.967384127627676},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D217,1),0)","v":0.97933740421848869},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D217,1),0)","v":1.0352202838806002},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D217,1),0)","v":1.0767224588506241},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D217,1),0)","v":1.1316206169189478},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D217,1),0)","v":1.1868506189912682},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D217,1),0)","v":1.2020490942788193},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D217,1),0)","v":1.2304397698662741},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D217,1),0)","v":1.2457529158936991},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D217,1),0)","v":1.2741374340069296},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D217,1),0)","v":1.2893637605197894},{"$f":"IF($D217<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D217,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G176,A218)","v":0},null,null,null,null,{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D218,1),0)","v":0},{"$f":"IF($D218<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D218,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G176,A219)","v":0},null,null,null,null,{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D219,1),0)","v":0},{"$f":"IF($D219<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D219,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G176,A220)","v":0},null,null,null,null,{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D220,1),0)","v":1},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D220,1),0)","v":0.99722399845312248},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D220,1),0)","v":0.99585960777984561},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D220,1),0)","v":1.0067289755635258},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D220,1),0)","v":1.0177435716203453},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D220,1),0)","v":1.0287581676771649},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D220,1),0)","v":1.0397727637339846},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D220,1),0)","v":1.0618019558476237},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D220,1),0)","v":1.0728165519044439},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D220,1),0)","v":1.0838311479612635},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D220,1),0)","v":1.1058603400749025},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D220,1),0)","v":1.1168749361317221},{"$f":"IF($D220<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D220,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G176,A221)","v":0},null,null,null,null,{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D221,1),0)","v":0},{"$f":"IF($D221<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D221,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G176,A222)","v":0},null,null,null,null,{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D222,1),0)","v":0},{"$f":"IF($D222<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D222,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D226,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F226,1),0)","v":0},{"$f":"IF($F226<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F226,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J225*J226/100","v":0},{"$f":"K225*K226/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D231,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F231,1),0)","v":0},{"$f":"IF($F231<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F231,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J230*J231/100","v":0},{"$f":"K230*K231/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D236,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F236,1),0)","v":0},{"$f":"IF($F236<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F236,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J235*J236/100","v":0},{"$f":"K235*K236/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D241,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F241,1),0)","v":0},{"$f":"IF($F241<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F241,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J240*J241/100","v":0},{"$f":"K240*K241/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D246,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F246,1),0)","v":0},{"$f":"IF($F246<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F246,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J245*J246/100","v":0},{"$f":"K245*K246/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J247+J242+J237+J232+J227","v":0},{"$f":"K247+K242+K237+K232+K227","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E210,J249,J211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E210,AP249,AP211)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D254=\"\",FALSE,D254)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E254,D258,D255)","v":0.2},{"$f":"IF(E254,D259,D256)","v":0},null,null,null,null,{"$f":"J251*$D261*$E261","v":0},{"$f":"K251*$D261*$E261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D264=\"\",FALSE,D264)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G176,1)","v":0},null,null,null,null,null,{"$f":"$D265*J$11","v":0},{"$f":"$D265*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J265*J$13","v":0},{"$f":"K265*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J268*J171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP268*AP171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E264,J269,J266)","v":0},{"$f":"IF($E264,K269,K266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D274=\"\",FALSE,D274)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E274,D278,D275)","v":0.2},{"$f":"IF(E274,D279,D276)","v":0},null,null,null,null,{"$f":"J271*$D281*$E281","v":0},{"$f":"K271*$D281*$E281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D284=\"\",FALSE,D284)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G176,1)+INDEX($I$1230:$I$1236,G176,1)","v":0},null,null,null,null,null,{"$f":"$D285*J$11","v":0},{"$f":"$D285*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E284,J286,J285)","v":0},{"$f":"IF($E284,K286,K285)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D291=\"\",FALSE,D291)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E291,D295,D292)","v":0.2},{"$f":"IF(E291,D296,D293)","v":0},null,null,null,null,{"$f":"J288*$D298*$E298","v":0},{"$f":"K288*$D298*$E298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J301:BQ301)","v":0},null,null,null,null,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J302:BQ302)","v":0},null,null,null,null,null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J303:BQ303)","v":0},null,null,null,null,null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J251","v":0},{"$f":"K251","v":0},0,0,0,0,{"$f":"P251","v":0},0,0,0,0,0,{"$f":"V251","v":0},0,0,0,0,0,{"$f":"AB251","v":0},0,0,0,0,0,{"$f":"AH251","v":0},0,0,0,0,0,{"$f":"AN251","v":0},0,0,0,0,0,{"$f":"AT251","v":0},0,0,0,0,0,{"$f":"AZ251","v":0},0,0,0,0,0,{"$f":"BF251","v":0},0,0,0,0,0,{"$f":"BL251","v":0},0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J261","v":0},{"$f":"K261","v":0},0,0,0,0,{"$f":"P261","v":0},0,0,0,0,0,{"$f":"V261","v":0},0,0,0,0,0,{"$f":"AB261","v":0},0,0,0,0,0,{"$f":"AH261","v":0},0,0,0,0,0,{"$f":"AN261","v":0},0,0,0,0,0,{"$f":"AT261","v":0},0,0,0,0,0,{"$f":"AZ261","v":0},0,0,0,0,0,{"$f":"BF261","v":0},0,0,0,0,0,{"$f":"BL261","v":0},0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J271","v":0},{"$f":"K271","v":0},0,0,0,0,{"$f":"P271","v":0},0,0,0,0,0,{"$f":"V271","v":0},0,0,0,0,0,{"$f":"AB271","v":0},0,0,0,0,0,{"$f":"AH271","v":0},0,0,0,0,0,{"$f":"AN271","v":0},0,0,0,0,0,{"$f":"AT271","v":0},0,0,0,0,0,{"$f":"AZ271","v":0},0,0,0,0,0,{"$f":"BF271","v":0},0,0,0,0,0,{"$f":"BL271","v":0},0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J281","v":0},{"$f":"K281","v":0},0,0,0,0,{"$f":"P281","v":0},0,0,0,0,0,{"$f":"V281","v":0},0,0,0,0,0,{"$f":"AB281","v":0},0,0,0,0,0,{"$f":"AH281","v":0},0,0,0,0,0,{"$f":"AN281","v":0},0,0,0,0,0,{"$f":"AT281","v":0},0,0,0,0,0,{"$f":"AZ281","v":0},0,0,0,0,0,{"$f":"BF281","v":0},0,0,0,0,0,{"$f":"BL281","v":0},0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J298","v":0},{"$f":"K298","v":0},0,0,0,0,{"$f":"P298","v":0},0,0,0,0,0,{"$f":"V298","v":0},0,0,0,0,0,{"$f":"AB298","v":0},0,0,0,0,0,{"$f":"AH298","v":0},0,0,0,0,0,{"$f":"AN298","v":0},0,0,0,0,0,{"$f":"AT298","v":0},0,0,0,0,0,{"$f":"AZ298","v":0},0,0,0,0,0,{"$f":"BF298","v":0},0,0,0,0,0,{"$f":"BL298","v":0},0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J311:BQ311)","v":0},null,null,null,null,null,{"$f":"SUM(J301:J310)","v":0},{"$f":"SUM(K301:K310)","v":0},{"$f":"SUM(L301:L310)","v":0},{"$f":"SUM(M301:M310)","v":0},{"$f":"SUM(N301:N310)","v":0},{"$f":"SUM(O301:O310)","v":0},{"$f":"SUM(P301:P310)","v":0},{"$f":"SUM(Q301:Q310)","v":0},{"$f":"SUM(R301:R310)","v":0},{"$f":"SUM(S301:S310)","v":0},{"$f":"SUM(T301:T310)","v":0},{"$f":"SUM(U301:U310)","v":0},{"$f":"SUM(V301:V310)","v":0},{"$f":"SUM(W301:W310)","v":0},{"$f":"SUM(X301:X310)","v":0},{"$f":"SUM(Y301:Y310)","v":0},{"$f":"SUM(Z301:Z310)","v":0},{"$f":"SUM(AA301:AA310)","v":0},{"$f":"SUM(AB301:AB310)","v":0},{"$f":"SUM(AC301:AC310)","v":0},{"$f":"SUM(AD301:AD310)","v":0},{"$f":"SUM(AE301:AE310)","v":0},{"$f":"SUM(AF301:AF310)","v":0},{"$f":"SUM(AG301:AG310)","v":0},{"$f":"SUM(AH301:AH310)","v":0},{"$f":"SUM(AI301:AI310)","v":0},{"$f":"SUM(AJ301:AJ310)","v":0},{"$f":"SUM(AK301:AK310)","v":0},{"$f":"SUM(AL301:AL310)","v":0},{"$f":"SUM(AM301:AM310)","v":0},{"$f":"SUM(AN301:AN310)","v":0},{"$f":"SUM(AO301:AO310)","v":0},{"$f":"SUM(AP301:AP310)","v":0},{"$f":"SUM(AQ301:AQ310)","v":0},{"$f":"SUM(AR301:AR310)","v":0},{"$f":"SUM(AS301:AS310)","v":0},{"$f":"SUM(AT301:AT310)","v":0},{"$f":"SUM(AU301:AU310)","v":0},{"$f":"SUM(AV301:AV310)","v":0},{"$f":"SUM(AW301:AW310)","v":0},{"$f":"SUM(AX301:AX310)","v":0},{"$f":"SUM(AY301:AY310)","v":0},{"$f":"SUM(AZ301:AZ310)","v":0},{"$f":"SUM(BA301:BA310)","v":0},{"$f":"SUM(BB301:BB310)","v":0},{"$f":"SUM(BC301:BC310)","v":0},{"$f":"SUM(BD301:BD310)","v":0},{"$f":"SUM(BE301:BE310)","v":0},{"$f":"SUM(BF301:BF310)","v":0},{"$f":"SUM(BG301:BG310)","v":0},{"$f":"SUM(BH301:BH310)","v":0},{"$f":"SUM(BI301:BI310)","v":0},{"$f":"SUM(BJ301:BJ310)","v":0},{"$f":"SUM(BK301:BK310)","v":0},{"$f":"SUM(BL301:BL310)","v":0},{"$f":"SUM(BM301:BM310)","v":0},{"$f":"SUM(BN301:BN310)","v":0},{"$f":"SUM(BO301:BO310)","v":0},{"$f":"SUM(BP301:BP310)","v":0},{"$f":"SUM(BQ301:BQ310)","v":0}]
[]
[null,{"$f":"B176","v":"LTHW"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D314=\"\",FALSE,D314)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G176,1)","v":0},null,null,null,null,null,{"$f":"$D315*J$11","v":0},{"$f":"$D315*K$11","v":0},0,0,0,0,{"$f":"$D315*P$11","v":0},0,0,0,0,0,{"$f":"$D315*V$11","v":0},0,0,0,0,0,{"$f":"$D315*AB$11","v":0},0,0,0,0,0,{"$f":"$D315*AH$11","v":0},0,0,0,0,0,{"$f":"$D315*AN$11","v":0},0,0,0,0,0,{"$f":"$D315*AT$11","v":0},0,0,0,0,0,{"$f":"$D315*AZ$11","v":0},0,0,0,0,0,{"$f":"$D315*BF$11","v":0},0,0,0,0,0,{"$f":"$D315*BL$11","v":0},0,0,0,0,0]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E314,J316,J315)","v":0},{"$f":"IF($E314,K316,K315)","v":0},{"$f":"IF($E314,L316,L315)","v":0},{"$f":"IF($E314,M316,M315)","v":0},{"$f":"IF($E314,N316,N315)","v":0},{"$f":"IF($E314,O316,O315)","v":0},{"$f":"IF($E314,P316,P315)","v":0},{"$f":"IF($E314,Q316,Q315)","v":0},{"$f":"IF($E314,R316,R315)","v":0},{"$f":"IF($E314,S316,S315)","v":0},{"$f":"IF($E314,T316,T315)","v":0},{"$f":"IF($E314,U316,U315)","v":0},{"$f":"IF($E314,V316,V315)","v":0},{"$f":"IF($E314,W316,W315)","v":0},{"$f":"IF($E314,X316,X315)","v":0},{"$f":"IF($E314,Y316,Y315)","v":0},{"$f":"IF($E314,Z316,Z315)","v":0},{"$f":"IF($E314,AA316,AA315)","v":0},{"$f":"IF($E314,AB316,AB315)","v":0},{"$f":"IF($E314,AC316,AC315)","v":0},{"$f":"IF($E314,AD316,AD315)","v":0},{"$f":"IF($E314,AE316,AE315)","v":0},{"$f":"IF($E314,AF316,AF315)","v":0},{"$f":"IF($E314,AG316,AG315)","v":0},{"$f":"IF($E314,AH316,AH315)","v":0},{"$f":"IF($E314,AI316,AI315)","v":0},{"$f":"IF($E314,AJ316,AJ315)","v":0},{"$f":"IF($E314,AK316,AK315)","v":0},{"$f":"IF($E314,AL316,AL315)","v":0},{"$f":"IF($E314,AM316,AM315)","v":0},{"$f":"IF($E314,AN316,AN315)","v":0},{"$f":"IF($E314,AO316,AO315)","v":0},{"$f":"IF($E314,AP316,AP315)","v":0},{"$f":"IF($E314,AQ316,AQ315)","v":0},{"$f":"IF($E314,AR316,AR315)","v":0},{"$f":"IF($E314,AS316,AS315)","v":0},{"$f":"IF($E314,AT316,AT315)","v":0},{"$f":"IF($E314,AU316,AU315)","v":0},{"$f":"IF($E314,AV316,AV315)","v":0},{"$f":"IF($E314,AW316,AW315)","v":0},{"$f":"IF($E314,AX316,AX315)","v":0},{"$f":"IF($E314,AY316,AY315)","v":0},{"$f":"IF($E314,AZ316,AZ315)","v":0},{"$f":"IF($E314,BA316,BA315)","v":0},{"$f":"IF($E314,BB316,BB315)","v":0},{"$f":"IF($E314,BC316,BC315)","v":0},{"$f":"IF($E314,BD316,BD315)","v":0},{"$f":"IF($E314,BE316,BE315)","v":0},{"$f":"IF($E314,BF316,BF315)","v":0},{"$f":"IF($E314,BG316,BG315)","v":0},{"$f":"IF($E314,BH316,BH315)","v":0},{"$f":"IF($E314,BI316,BI315)","v":0},{"$f":"IF($E314,BJ316,BJ315)","v":0},{"$f":"IF($E314,BK316,BK315)","v":0},{"$f":"IF($E314,BL316,BL315)","v":0},{"$f":"IF($E314,BM316,BM315)","v":0},{"$f":"IF($E314,BN316,BN315)","v":0},{"$f":"IF($E314,BO316,BO315)","v":0},{"$f":"IF($E314,BP316,BP315)","v":0},{"$f":"IF($E314,BQ316,BQ315)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J320:BQ320)","v":0},null,null,null,null,null,{"$f":"SUM(J301:J303)*J$14","v":0},{"$f":"SUM(K301:K303)*K$14","v":0},0,0,0,0,{"$f":"SUM(P301:P303)*P$14","v":0},0,0,0,0,0,{"$f":"SUM(V301:V303)*V$14","v":0},0,0,0,0,0,{"$f":"SUM(AB301:AB303)*AB$14","v":0},0,0,0,0,0,{"$f":"SUM(AH301:AH303)*AH$14","v":0},0,0,0,0,0,{"$f":"SUM(AN301:AN303)*AN$14","v":0},0,0,0,0,0,{"$f":"SUM(AT301:AT303)*AT$14","v":0},0,0,0,0,0,{"$f":"SUM(AZ301:AZ303)*AZ$14","v":0},0,0,0,0,0,{"$f":"SUM(BF301:BF303)*BF$14","v":0},0,0,0,0,0,{"$f":"SUM(BL301:BL303)*BL$14","v":0},0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J321:BQ321)","v":0},null,null,null,null,null,{"$f":"SUM(J304:J307)*J$15","v":0},{"$f":"SUM(K304:K307)*K$15","v":0},0,0,0,0,{"$f":"SUM(P304:P307)*P$15","v":0},0,0,0,0,0,{"$f":"SUM(V304:V307)*V$15","v":0},0,0,0,0,0,{"$f":"SUM(AB304:AB307)*AB$15","v":0},0,0,0,0,0,{"$f":"SUM(AH304:AH307)*AH$15","v":0},0,0,0,0,0,{"$f":"SUM(AN304:AN307)*AN$15","v":0},0,0,0,0,0,{"$f":"SUM(AT304:AT307)*AT$15","v":0},0,0,0,0,0,{"$f":"SUM(AZ304:AZ307)*AZ$15","v":0},0,0,0,0,0,{"$f":"SUM(BF304:BF307)*BF$15","v":0},0,0,0,0,0,{"$f":"SUM(BL304:BL307)*BL$15","v":0},0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J322:BQ322)","v":0},null,null,null,null,null,{"$f":"SUM(J308:J309)*J$15","v":0},{"$f":"SUM(K308:K309)*K$15","v":0},0,0,0,0,{"$f":"SUM(P308:P309)*P$15","v":0},0,0,0,0,0,{"$f":"SUM(V308:V309)*V$15","v":0},0,0,0,0,0,{"$f":"SUM(AB308:AB309)*AB$15","v":0},0,0,0,0,0,{"$f":"SUM(AH308:AH309)*AH$15","v":0},0,0,0,0,0,{"$f":"SUM(AN308:AN309)*AN$15","v":0},0,0,0,0,0,{"$f":"SUM(AT308:AT309)*AT$15","v":0},0,0,0,0,0,{"$f":"SUM(AZ308:AZ309)*AZ$15","v":0},0,0,0,0,0,{"$f":"SUM(BF308:BF309)*BF$15","v":0},0,0,0,0,0,{"$f":"SUM(BL308:BL309)*BL$15","v":0},0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J324:BQ324)","v":0},null,null,null,null,null,{"$f":"SUM(J320:J323)","v":0},{"$f":"SUM(K320:K323)","v":0},{"$f":"SUM(L320:L323)","v":0},{"$f":"SUM(M320:M323)","v":0},{"$f":"SUM(N320:N323)","v":0},{"$f":"SUM(O320:O323)","v":0},{"$f":"SUM(P320:P323)","v":0},{"$f":"SUM(Q320:Q323)","v":0},{"$f":"SUM(R320:R323)","v":0},{"$f":"SUM(S320:S323)","v":0},{"$f":"SUM(T320:T323)","v":0},{"$f":"SUM(U320:U323)","v":0},{"$f":"SUM(V320:V323)","v":0},{"$f":"SUM(W320:W323)","v":0},{"$f":"SUM(X320:X323)","v":0},{"$f":"SUM(Y320:Y323)","v":0},{"$f":"SUM(Z320:Z323)","v":0},{"$f":"SUM(AA320:AA323)","v":0},{"$f":"SUM(AB320:AB323)","v":0},{"$f":"SUM(AC320:AC323)","v":0},{"$f":"SUM(AD320:AD323)","v":0},{"$f":"SUM(AE320:AE323)","v":0},{"$f":"SUM(AF320:AF323)","v":0},{"$f":"SUM(AG320:AG323)","v":0},{"$f":"SUM(AH320:AH323)","v":0},{"$f":"SUM(AI320:AI323)","v":0},{"$f":"SUM(AJ320:AJ323)","v":0},{"$f":"SUM(AK320:AK323)","v":0},{"$f":"SUM(AL320:AL323)","v":0},{"$f":"SUM(AM320:AM323)","v":0},{"$f":"SUM(AN320:AN323)","v":0},{"$f":"SUM(AO320:AO323)","v":0},{"$f":"SUM(AP320:AP323)","v":0},{"$f":"SUM(AQ320:AQ323)","v":0},{"$f":"SUM(AR320:AR323)","v":0},{"$f":"SUM(AS320:AS323)","v":0},{"$f":"SUM(AT320:AT323)","v":0},{"$f":"SUM(AU320:AU323)","v":0},{"$f":"SUM(AV320:AV323)","v":0},{"$f":"SUM(AW320:AW323)","v":0},{"$f":"SUM(AX320:AX323)","v":0},{"$f":"SUM(AY320:AY323)","v":0},{"$f":"SUM(AZ320:AZ323)","v":0},{"$f":"SUM(BA320:BA323)","v":0},{"$f":"SUM(BB320:BB323)","v":0},{"$f":"SUM(BC320:BC323)","v":0},{"$f":"SUM(BD320:BD323)","v":0},{"$f":"SUM(BE320:BE323)","v":0},{"$f":"SUM(BF320:BF323)","v":0},{"$f":"SUM(BG320:BG323)","v":0},{"$f":"SUM(BH320:BH323)","v":0},{"$f":"SUM(BI320:BI323)","v":0},{"$f":"SUM(BJ320:BJ323)","v":0},{"$f":"SUM(BK320:BK323)","v":0},{"$f":"SUM(BL320:BL323)","v":0},{"$f":"SUM(BM320:BM323)","v":0},{"$f":"SUM(BN320:BN323)","v":0},{"$f":"SUM(BO320:BO323)","v":0},{"$f":"SUM(BP320:BP323)","v":0},{"$f":"SUM(BQ320:BQ323)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J326:BQ326)","v":0},null,null,null,null,null,{"$f":"J317*J$15","v":0},{"$f":"K317*K$15","v":0},0,0,0,0,{"$f":"P317*P$15","v":0},0,0,0,0,0,{"$f":"V317*V$15","v":0},0,0,0,0,0,{"$f":"AB317*AB$15","v":0},0,0,0,0,0,{"$f":"AH317*AH$15","v":0},0,0,0,0,0,{"$f":"AN317*AN$15","v":0},0,0,0,0,0,{"$f":"AT317*AT$15","v":0},0,0,0,0,0,{"$f":"AZ317*AZ$15","v":0},0,0,0,0,0,{"$f":"BF317*BF$15","v":0},0,0,0,0,0,{"$f":"BL317*BL$15","v":0},0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D320*100)/D326,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D321*100)/D326,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D322*100)/D326,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B176","v":"LCO - LTHW"},"p/kWh",{"$f":"SUM(D328:D331)","v":0}]
[]
[null,{"$f":"INDEX(lstHeatOutput,G334,1)","v":"MTHW"},null,null,null,null,{"$f":"MAX(G$9:G333)+1","v":3}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G334,1)","v":0},{"$f":"D337-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G334,1)","v":0},{"$f":"ROUND(D338,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E338+E337,0)+D339","v":-2019},null,null,null,null,{"$f":"1*($E339=J$5)","v":0},{"$f":"1*($E339=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J339,,-MIN(J$5,$E338))","v":0},{"$f":"OFFSET(K339,,-MIN(K$5,$E338))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J339:J340)","v":0},{"$f":"SUM(K339:K340)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D343=\"\",FALSE,D343)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G334,1)","v":0},null,null,null,null,null,{"$f":"J341*$D345","v":0},{"$f":"K341*$D345","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E343,J344,J345)","v":0},{"$f":"IF($E343,K344,K345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I352","v":0},{"$f":"J352","v":0},{"$f":"K352","v":0},{"$f":"L352","v":0},{"$f":"M352","v":0},{"$f":"N352","v":0},{"$f":"O352","v":0},{"$f":"P352","v":0},{"$f":"Q352","v":0},{"$f":"R352","v":0},{"$f":"S352","v":0},{"$f":"T352","v":0},{"$f":"U352","v":0},{"$f":"V352","v":0},{"$f":"W352","v":0},{"$f":"X352","v":0},{"$f":"Y352","v":0},{"$f":"Z352","v":0},{"$f":"AA352","v":0},{"$f":"AB352","v":0},{"$f":"AC352","v":0},{"$f":"AD352","v":0},{"$f":"AE352","v":0},{"$f":"AF352","v":0},{"$f":"AG352","v":0},{"$f":"AH352","v":0},{"$f":"AI352","v":0},{"$f":"AJ352","v":0},{"$f":"AK352","v":0},{"$f":"AL352","v":0},{"$f":"AM352","v":0},{"$f":"AN352","v":0},{"$f":"AO352","v":0},{"$f":"AP352","v":0},{"$f":"AQ352","v":0},{"$f":"AR352","v":0},{"$f":"AS352","v":0},{"$f":"AT352","v":0},{"$f":"AU352","v":0},{"$f":"AV352","v":0},{"$f":"AW352","v":0},{"$f":"AX352","v":0},{"$f":"AY352","v":0},{"$f":"AZ352","v":0},{"$f":"BA352","v":0},{"$f":"BB352","v":0},{"$f":"BC352","v":0},{"$f":"BD352","v":0},{"$f":"BE352","v":0},{"$f":"BF352","v":0},{"$f":"BG352","v":0},{"$f":"BH352","v":0},{"$f":"BI352","v":0},{"$f":"BJ352","v":0},{"$f":"BK352","v":0},{"$f":"BL352","v":0},{"$f":"BM352","v":0},{"$f":"BN352","v":0},{"$f":"BO352","v":0},{"$f":"BP352","v":0}]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J346","v":0},{"$f":"K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J349,,,,-MIN(J$5,$E338)))/$E338,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q349,,,,-MIN(Q$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R349,,,,-MIN(R$5,$E338)))/$E338,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J348:J351)","v":0},{"$f":"SUM(K348:K351)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J354:BQ354)","v":0},null,null,null,null,null,{"$f":"J349*J$11","v":0},{"$f":"K349*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J355:BQ355)","v":0},null,null,null,null,null,{"$f":"-J352*J$12","v":0},{"$f":"-K352*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D358=\"\",FALSE,D358)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E358,D362,D359)","v":0.2},{"$f":"IF(E358,D363,D360)","v":0},null,null,null,null,{"$f":"J354*$D365*$E365","v":0},{"$f":"K354*$D365*$E365","v":0},{"$f":"L354*$D365*$E365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D368=\"\",FALSE,D368)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G334,1)","v":0},null,null,null,null,null,{"$f":"$D369*J$11*SUMPRODUCT($E371:$E380,J371:J380)","v":0},{"$f":"$D369*K$11*SUMPRODUCT($E371:$E380,K371:K380)","v":0},{"$f":"$D369*L$11*SUMPRODUCT($E371:$E380,L371:L380)","v":0},0,{"$f":"$D369*N$11*SUMPRODUCT($E371:$E380,N371:N380)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A370+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G334,A371)","v":0},null,null,null,null,{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D371,1),0)","v":1},{"$f":"IF($D371<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D371,1),0)","v":1}]
[{"$f":"A371+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G334,A372)","v":0},null,null,null,null,{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D372,1),0)","v":0},{"$f":"IF($D372<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D372,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G334,A373)","v":0},null,null,null,null,{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D373,1),0)","v":0},{"$f":"IF($D373<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D373,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G334,A374)","v":0},null,null,null,null,{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D374,1),0)","v":1},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D374,1),0)","v":1.0052957085745218},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D374,1),0)","v":1.0139726237679518},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D374,1),0)","v":1.024278801888763},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D374,1),0)","v":1.0343260009802493},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D374,1),0)","v":1.0418752727835072},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D374,1),0)","v":1.0616272499889974},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D374,1),0)","v":1.0910175101229334},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D374,1),0)","v":1.0505197786809435},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D374,1),0)","v":1.0370188049141225},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D374,1),0)","v":1.0628705811501187},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D374,1),0)","v":1.0582927553907506},{"$f":"IF($D374<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D374,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G334,A375)","v":0},null,null,null,null,{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D375,1),0)","v":1},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D375,1),0)","v":0.967384127627676},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D375,1),0)","v":0.97933740421848869},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D375,1),0)","v":1.0352202838806002},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D375,1),0)","v":1.0767224588506241},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D375,1),0)","v":1.1316206169189478},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D375,1),0)","v":1.1868506189912682},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D375,1),0)","v":1.2020490942788193},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D375,1),0)","v":1.2304397698662741},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D375,1),0)","v":1.2457529158936991},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D375,1),0)","v":1.2741374340069296},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D375,1),0)","v":1.2893637605197894},{"$f":"IF($D375<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D375,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G334,A376)","v":0},null,null,null,null,{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D376,1),0)","v":0},{"$f":"IF($D376<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D376,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G334,A377)","v":0},null,null,null,null,{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D377,1),0)","v":0},{"$f":"IF($D377<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D377,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G334,A378)","v":0},null,null,null,null,{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D378,1),0)","v":1},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D378,1),0)","v":0.99722399845312248},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D378,1),0)","v":0.99585960777984561},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D378,1),0)","v":1.0067289755635258},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D378,1),0)","v":1.0177435716203453},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D378,1),0)","v":1.0287581676771649},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D378,1),0)","v":1.0397727637339846},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D378,1),0)","v":1.0618019558476237},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D378,1),0)","v":1.0728165519044439},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D378,1),0)","v":1.0838311479612635},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D378,1),0)","v":1.1058603400749025},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D378,1),0)","v":1.1168749361317221},{"$f":"IF($D378<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D378,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G334,A379)","v":0},null,null,null,null,{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D379,1),0)","v":0},{"$f":"IF($D379<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D379,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G334,A380)","v":0},null,null,null,null,{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D380,1),0)","v":0},{"$f":"IF($D380<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D380,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D384,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F384,1),0)","v":0},{"$f":"IF($F384<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F384,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J383*J384/100","v":0},{"$f":"K383*K384/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D389,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F389,1),0)","v":0},{"$f":"IF($F389<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F389,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J388*J389/100","v":0},{"$f":"K388*K389/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D394,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F394,1),0)","v":0},{"$f":"IF($F394<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F394,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J393*J394/100","v":0},{"$f":"K393*K394/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D399,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F399,1),0)","v":0},{"$f":"IF($F399<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F399,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J398*J399/100","v":0},{"$f":"K398*K399/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D404,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F404,1),0)","v":0},{"$f":"IF($F404<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F404,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J403*J404/100","v":0},{"$f":"K403*K404/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J405+J400+J395+J390+J385","v":0},{"$f":"K405+K400+K395+K390+K385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E368,J407,J369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E368,AP407,AP369)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D412=\"\",FALSE,D412)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E412,D416,D413)","v":0.2},{"$f":"IF(E412,D417,D414)","v":0},null,null,null,null,{"$f":"J409*$D419*$E419","v":0},{"$f":"K409*$D419*$E419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D422=\"\",FALSE,D422)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G334,1)","v":0},null,null,null,null,null,{"$f":"$D423*J$11","v":0},{"$f":"$D423*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J423*J$13","v":0},{"$f":"K423*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J426*J329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP426*AP329","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E422,J427,J424)","v":0},{"$f":"IF($E422,K427,K424)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D432=\"\",FALSE,D432)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E432,D436,D433)","v":0.2},{"$f":"IF(E432,D437,D434)","v":0},null,null,null,null,{"$f":"J429*$D439*$E439","v":0},{"$f":"K429*$D439*$E439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D442=\"\",FALSE,D442)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G334,1)+INDEX($I$1230:$I$1236,G334,1)","v":0},null,null,null,null,null,{"$f":"$D443*J$11","v":0},{"$f":"$D443*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E442,J444,J443)","v":0},{"$f":"IF($E442,K444,K443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D449=\"\",FALSE,D449)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E449,D453,D450)","v":0.2},{"$f":"IF(E449,D454,D451)","v":0},null,null,null,null,{"$f":"J446*$D456*$E456","v":0},{"$f":"K446*$D456*$E456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J459:BQ459)","v":0},null,null,null,null,null,{"$f":"J354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J460:BQ460)","v":0},null,null,null,null,null,{"$f":"J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J461:BQ461)","v":0},null,null,null,null,null,{"$f":"J355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J409","v":0},{"$f":"K409","v":0},{"$f":"L409","v":0},0,{"$f":"N409","v":0},0,{"$f":"P409","v":0},{"$f":"Q409","v":0},{"$f":"R409","v":0},{"$f":"S409","v":0},{"$f":"T409","v":0},{"$f":"U409","v":0},{"$f":"V409","v":0},{"$f":"W409","v":0},{"$f":"X409","v":0},{"$f":"Y409","v":0},{"$f":"Z409","v":0},{"$f":"AA409","v":0},{"$f":"AB409","v":0},{"$f":"AC409","v":0},{"$f":"AD409","v":0},{"$f":"AE409","v":0},{"$f":"AF409","v":0},{"$f":"AG409","v":0},{"$f":"AH409","v":0},{"$f":"AI409","v":0},{"$f":"AJ409","v":0},{"$f":"AK409","v":0},{"$f":"AL409","v":0},{"$f":"AM409","v":0},{"$f":"AN409","v":0},{"$f":"AO409","v":0},{"$f":"AP409","v":0},{"$f":"AQ409","v":0},{"$f":"AR409","v":0},{"$f":"AS409","v":0},{"$f":"AT409","v":0},{"$f":"AU409","v":0},{"$f":"AV409","v":0},{"$f":"AW409","v":0},{"$f":"AX409","v":0},{"$f":"AY409","v":0},{"$f":"AZ409","v":0},{"$f":"BA409","v":0},{"$f":"BB409","v":0},{"$f":"BC409","v":0},{"$f":"BD409","v":0},{"$f":"BE409","v":0},{"$f":"BF409","v":0},{"$f":"BG409","v":0},{"$f":"BH409","v":0},{"$f":"BI409","v":0},{"$f":"BJ409","v":0},{"$f":"BK409","v":0},{"$f":"BL409","v":0},{"$f":"BM409","v":0},{"$f":"BN409","v":0},{"$f":"BO409","v":0},{"$f":"BP409","v":0},{"$f":"BQ409","v":0}]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J419","v":0},{"$f":"K419","v":0},{"$f":"L419","v":0},0,{"$f":"N419","v":0},0,{"$f":"P419","v":0},{"$f":"Q419","v":0},{"$f":"R419","v":0},{"$f":"S419","v":0},{"$f":"T419","v":0},{"$f":"U419","v":0},{"$f":"V419","v":0},{"$f":"W419","v":0},{"$f":"X419","v":0},{"$f":"Y419","v":0},{"$f":"Z419","v":0},{"$f":"AA419","v":0},{"$f":"AB419","v":0},{"$f":"AC419","v":0},{"$f":"AD419","v":0},{"$f":"AE419","v":0},{"$f":"AF419","v":0},{"$f":"AG419","v":0},{"$f":"AH419","v":0},{"$f":"AI419","v":0},{"$f":"AJ419","v":0},{"$f":"AK419","v":0},{"$f":"AL419","v":0},{"$f":"AM419","v":0},{"$f":"AN419","v":0},{"$f":"AO419","v":0},{"$f":"AP419","v":0},{"$f":"AQ419","v":0},{"$f":"AR419","v":0},{"$f":"AS419","v":0},{"$f":"AT419","v":0},{"$f":"AU419","v":0},{"$f":"AV419","v":0},{"$f":"AW419","v":0},{"$f":"AX419","v":0},{"$f":"AY419","v":0},{"$f":"AZ419","v":0},{"$f":"BA419","v":0},{"$f":"BB419","v":0},{"$f":"BC419","v":0},{"$f":"BD419","v":0},{"$f":"BE419","v":0},{"$f":"BF419","v":0},{"$f":"BG419","v":0},{"$f":"BH419","v":0},{"$f":"BI419","v":0},{"$f":"BJ419","v":0},{"$f":"BK419","v":0},{"$f":"BL419","v":0},{"$f":"BM419","v":0},{"$f":"BN419","v":0},{"$f":"BO419","v":0},{"$f":"BP419","v":0},{"$f":"BQ419","v":0}]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J429","v":0},{"$f":"K429","v":0},{"$f":"L429","v":0},0,{"$f":"N429","v":0},0,{"$f":"P429","v":0},{"$f":"Q429","v":0},{"$f":"R429","v":0},{"$f":"S429","v":0},{"$f":"T429","v":0},{"$f":"U429","v":0},{"$f":"V429","v":0},{"$f":"W429","v":0},{"$f":"X429","v":0},{"$f":"Y429","v":0},{"$f":"Z429","v":0},{"$f":"AA429","v":0},{"$f":"AB429","v":0},{"$f":"AC429","v":0},{"$f":"AD429","v":0},{"$f":"AE429","v":0},{"$f":"AF429","v":0},{"$f":"AG429","v":0},{"$f":"AH429","v":0},{"$f":"AI429","v":0},{"$f":"AJ429","v":0},{"$f":"AK429","v":0},{"$f":"AL429","v":0},{"$f":"AM429","v":0},{"$f":"AN429","v":0},{"$f":"AO429","v":0},{"$f":"AP429","v":0},{"$f":"AQ429","v":0},{"$f":"AR429","v":0},{"$f":"AS429","v":0},{"$f":"AT429","v":0},{"$f":"AU429","v":0},{"$f":"AV429","v":0},{"$f":"AW429","v":0},{"$f":"AX429","v":0},{"$f":"AY429","v":0},{"$f":"AZ429","v":0},{"$f":"BA429","v":0},{"$f":"BB429","v":0},{"$f":"BC429","v":0},{"$f":"BD429","v":0},{"$f":"BE429","v":0},{"$f":"BF429","v":0},{"$f":"BG429","v":0},{"$f":"BH429","v":0},{"$f":"BI429","v":0},{"$f":"BJ429","v":0},{"$f":"BK429","v":0},{"$f":"BL429","v":0},{"$f":"BM429","v":0},{"$f":"BN429","v":0},{"$f":"BO429","v":0},{"$f":"BP429","v":0},{"$f":"BQ429","v":0}]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J439","v":0},{"$f":"K439","v":0},{"$f":"L439","v":0},0,{"$f":"N439","v":0},0,{"$f":"P439","v":0},{"$f":"Q439","v":0},{"$f":"R439","v":0},{"$f":"S439","v":0},{"$f":"T439","v":0},{"$f":"U439","v":0},{"$f":"V439","v":0},{"$f":"W439","v":0},{"$f":"X439","v":0},{"$f":"Y439","v":0},{"$f":"Z439","v":0},{"$f":"AA439","v":0},{"$f":"AB439","v":0},{"$f":"AC439","v":0},{"$f":"AD439","v":0},{"$f":"AE439","v":0},{"$f":"AF439","v":0},{"$f":"AG439","v":0},{"$f":"AH439","v":0},{"$f":"AI439","v":0},{"$f":"AJ439","v":0},{"$f":"AK439","v":0},{"$f":"AL439","v":0},{"$f":"AM439","v":0},{"$f":"AN439","v":0},{"$f":"AO439","v":0},{"$f":"AP439","v":0},{"$f":"AQ439","v":0},{"$f":"AR439","v":0},{"$f":"AS439","v":0},{"$f":"AT439","v":0},{"$f":"AU439","v":0},{"$f":"AV439","v":0},{"$f":"AW439","v":0},{"$f":"AX439","v":0},{"$f":"AY439","v":0},{"$f":"AZ439","v":0},{"$f":"BA439","v":0},{"$f":"BB439","v":0},{"$f":"BC439","v":0},{"$f":"BD439","v":0},{"$f":"BE439","v":0},{"$f":"BF439","v":0},{"$f":"BG439","v":0},{"$f":"BH439","v":0},{"$f":"BI439","v":0},{"$f":"BJ439","v":0},{"$f":"BK439","v":0},{"$f":"BL439","v":0},{"$f":"BM439","v":0},{"$f":"BN439","v":0},{"$f":"BO439","v":0},{"$f":"BP439","v":0},{"$f":"BQ439","v":0}]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J456","v":0},{"$f":"K456","v":0},{"$f":"L456","v":0},0,{"$f":"N456","v":0},0,{"$f":"P456","v":0},{"$f":"Q456","v":0},{"$f":"R456","v":0},{"$f":"S456","v":0},{"$f":"T456","v":0},{"$f":"U456","v":0},{"$f":"V456","v":0},{"$f":"W456","v":0},{"$f":"X456","v":0},{"$f":"Y456","v":0},{"$f":"Z456","v":0},{"$f":"AA456","v":0},{"$f":"AB456","v":0},{"$f":"AC456","v":0},{"$f":"AD456","v":0},{"$f":"AE456","v":0},{"$f":"AF456","v":0},{"$f":"AG456","v":0},{"$f":"AH456","v":0},{"$f":"AI456","v":0},{"$f":"AJ456","v":0},{"$f":"AK456","v":0},{"$f":"AL456","v":0},{"$f":"AM456","v":0},{"$f":"AN456","v":0},{"$f":"AO456","v":0},{"$f":"AP456","v":0},{"$f":"AQ456","v":0},{"$f":"AR456","v":0},{"$f":"AS456","v":0},{"$f":"AT456","v":0},{"$f":"AU456","v":0},{"$f":"AV456","v":0},{"$f":"AW456","v":0},{"$f":"AX456","v":0},{"$f":"AY456","v":0},{"$f":"AZ456","v":0},{"$f":"BA456","v":0},{"$f":"BB456","v":0},{"$f":"BC456","v":0},{"$f":"BD456","v":0},{"$f":"BE456","v":0},{"$f":"BF456","v":0},{"$f":"BG456","v":0},{"$f":"BH456","v":0},{"$f":"BI456","v":0},{"$f":"BJ456","v":0},{"$f":"BK456","v":0},{"$f":"BL456","v":0},{"$f":"BM456","v":0},{"$f":"BN456","v":0},{"$f":"BO456","v":0},{"$f":"BP456","v":0},{"$f":"BQ456","v":0}]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J469:BQ469)","v":0},null,null,null,null,null,{"$f":"SUM(J459:J468)","v":0},{"$f":"SUM(K459:K468)","v":0},{"$f":"SUM(L459:L468)","v":0},{"$f":"SUM(M459:M468)","v":0},{"$f":"SUM(N459:N468)","v":0},{"$f":"SUM(O459:O468)","v":0},{"$f":"SUM(P459:P468)","v":0},{"$f":"SUM(Q459:Q468)","v":0},{"$f":"SUM(R459:R468)","v":0},{"$f":"SUM(S459:S468)","v":0},{"$f":"SUM(T459:T468)","v":0},{"$f":"SUM(U459:U468)","v":0},{"$f":"SUM(V459:V468)","v":0},{"$f":"SUM(W459:W468)","v":0},{"$f":"SUM(X459:X468)","v":0},{"$f":"SUM(Y459:Y468)","v":0},{"$f":"SUM(Z459:Z468)","v":0},{"$f":"SUM(AA459:AA468)","v":0},{"$f":"SUM(AB459:AB468)","v":0},{"$f":"SUM(AC459:AC468)","v":0},{"$f":"SUM(AD459:AD468)","v":0},{"$f":"SUM(AE459:AE468)","v":0},{"$f":"SUM(AF459:AF468)","v":0},{"$f":"SUM(AG459:AG468)","v":0},{"$f":"SUM(AH459:AH468)","v":0},{"$f":"SUM(AI459:AI468)","v":0},{"$f":"SUM(AJ459:AJ468)","v":0},{"$f":"SUM(AK459:AK468)","v":0},{"$f":"SUM(AL459:AL468)","v":0},{"$f":"SUM(AM459:AM468)","v":0},{"$f":"SUM(AN459:AN468)","v":0},{"$f":"SUM(AO459:AO468)","v":0},{"$f":"SUM(AP459:AP468)","v":0},{"$f":"SUM(AQ459:AQ468)","v":0},{"$f":"SUM(AR459:AR468)","v":0},{"$f":"SUM(AS459:AS468)","v":0},{"$f":"SUM(AT459:AT468)","v":0},{"$f":"SUM(AU459:AU468)","v":0},{"$f":"SUM(AV459:AV468)","v":0},{"$f":"SUM(AW459:AW468)","v":0},{"$f":"SUM(AX459:AX468)","v":0},{"$f":"SUM(AY459:AY468)","v":0},{"$f":"SUM(AZ459:AZ468)","v":0},{"$f":"SUM(BA459:BA468)","v":0},{"$f":"SUM(BB459:BB468)","v":0},{"$f":"SUM(BC459:BC468)","v":0},{"$f":"SUM(BD459:BD468)","v":0},{"$f":"SUM(BE459:BE468)","v":0},{"$f":"SUM(BF459:BF468)","v":0},{"$f":"SUM(BG459:BG468)","v":0},{"$f":"SUM(BH459:BH468)","v":0},{"$f":"SUM(BI459:BI468)","v":0},{"$f":"SUM(BJ459:BJ468)","v":0},{"$f":"SUM(BK459:BK468)","v":0},{"$f":"SUM(BL459:BL468)","v":0},{"$f":"SUM(BM459:BM468)","v":0},{"$f":"SUM(BN459:BN468)","v":0},{"$f":"SUM(BO459:BO468)","v":0},{"$f":"SUM(BP459:BP468)","v":0},{"$f":"SUM(BQ459:BQ468)","v":0}]
[]
[null,{"$f":"B334","v":"MTHW"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D472=\"\",FALSE,D472)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G334,1)","v":0},null,null,null,null,null,{"$f":"$D473*J$11","v":0},{"$f":"$D473*K$11","v":0},{"$f":"$D473*L$11","v":0},0,{"$f":"$D473*N$11","v":0},0,{"$f":"$D473*P$11","v":0},{"$f":"$D473*Q$11","v":0},{"$f":"$D473*R$11","v":0},{"$f":"$D473*S$11","v":0},{"$f":"$D473*T$11","v":0},{"$f":"$D473*U$11","v":0},{"$f":"$D473*V$11","v":0},{"$f":"$D473*W$11","v":0},{"$f":"$D473*X$11","v":0},{"$f":"$D473*Y$11","v":0},{"$f":"$D473*Z$11","v":0},{"$f":"$D473*AA$11","v":0},{"$f":"$D473*AB$11","v":0},{"$f":"$D473*AC$11","v":0},{"$f":"$D473*AD$11","v":0},{"$f":"$D473*AE$11","v":0},{"$f":"$D473*AF$11","v":0},{"$f":"$D473*AG$11","v":0},{"$f":"$D473*AH$11","v":0},{"$f":"$D473*AI$11","v":0},{"$f":"$D473*AJ$11","v":0},{"$f":"$D473*AK$11","v":0},{"$f":"$D473*AL$11","v":0},{"$f":"$D473*AM$11","v":0},{"$f":"$D473*AN$11","v":0},{"$f":"$D473*AO$11","v":0},{"$f":"$D473*AP$11","v":0},{"$f":"$D473*AQ$11","v":0},{"$f":"$D473*AR$11","v":0},{"$f":"$D473*AS$11","v":0},{"$f":"$D473*AT$11","v":0},{"$f":"$D473*AU$11","v":0},{"$f":"$D473*AV$11","v":0},{"$f":"$D473*AW$11","v":0},{"$f":"$D473*AX$11","v":0},{"$f":"$D473*AY$11","v":0},{"$f":"$D473*AZ$11","v":0},{"$f":"$D473*BA$11","v":0},{"$f":"$D473*BB$11","v":0},{"$f":"$D473*BC$11","v":0},{"$f":"$D473*BD$11","v":0},{"$f":"$D473*BE$11","v":0},{"$f":"$D473*BF$11","v":0},{"$f":"$D473*BG$11","v":0},{"$f":"$D473*BH$11","v":0},{"$f":"$D473*BI$11","v":0},{"$f":"$D473*BJ$11","v":0},{"$f":"$D473*BK$11","v":0},{"$f":"$D473*BL$11","v":0},{"$f":"$D473*BM$11","v":0},{"$f":"$D473*BN$11","v":0},{"$f":"$D473*BO$11","v":0},{"$f":"$D473*BP$11","v":0},{"$f":"$D473*BQ$11","v":0}]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E472,J474,J473)","v":0},{"$f":"IF($E472,K474,K473)","v":0},{"$f":"IF($E472,L474,L473)","v":0},{"$f":"IF($E472,M474,M473)","v":0},{"$f":"IF($E472,N474,N473)","v":0},{"$f":"IF($E472,O474,O473)","v":0},{"$f":"IF($E472,P474,P473)","v":0},{"$f":"IF($E472,Q474,Q473)","v":0},{"$f":"IF($E472,R474,R473)","v":0},{"$f":"IF($E472,S474,S473)","v":0},{"$f":"IF($E472,T474,T473)","v":0},{"$f":"IF($E472,U474,U473)","v":0},{"$f":"IF($E472,V474,V473)","v":0},{"$f":"IF($E472,W474,W473)","v":0},{"$f":"IF($E472,X474,X473)","v":0},{"$f":"IF($E472,Y474,Y473)","v":0},{"$f":"IF($E472,Z474,Z473)","v":0},{"$f":"IF($E472,AA474,AA473)","v":0},{"$f":"IF($E472,AB474,AB473)","v":0},{"$f":"IF($E472,AC474,AC473)","v":0},{"$f":"IF($E472,AD474,AD473)","v":0},{"$f":"IF($E472,AE474,AE473)","v":0},{"$f":"IF($E472,AF474,AF473)","v":0},{"$f":"IF($E472,AG474,AG473)","v":0},{"$f":"IF($E472,AH474,AH473)","v":0},{"$f":"IF($E472,AI474,AI473)","v":0},{"$f":"IF($E472,AJ474,AJ473)","v":0},{"$f":"IF($E472,AK474,AK473)","v":0},{"$f":"IF($E472,AL474,AL473)","v":0},{"$f":"IF($E472,AM474,AM473)","v":0},{"$f":"IF($E472,AN474,AN473)","v":0},{"$f":"IF($E472,AO474,AO473)","v":0},{"$f":"IF($E472,AP474,AP473)","v":0},{"$f":"IF($E472,AQ474,AQ473)","v":0},{"$f":"IF($E472,AR474,AR473)","v":0},{"$f":"IF($E472,AS474,AS473)","v":0},{"$f":"IF($E472,AT474,AT473)","v":0},{"$f":"IF($E472,AU474,AU473)","v":0},{"$f":"IF($E472,AV474,AV473)","v":0},{"$f":"IF($E472,AW474,AW473)","v":0},{"$f":"IF($E472,AX474,AX473)","v":0},{"$f":"IF($E472,AY474,AY473)","v":0},{"$f":"IF($E472,AZ474,AZ473)","v":0},{"$f":"IF($E472,BA474,BA473)","v":0},{"$f":"IF($E472,BB474,BB473)","v":0},{"$f":"IF($E472,BC474,BC473)","v":0},{"$f":"IF($E472,BD474,BD473)","v":0},{"$f":"IF($E472,BE474,BE473)","v":0},{"$f":"IF($E472,BF474,BF473)","v":0},{"$f":"IF($E472,BG474,BG473)","v":0},{"$f":"IF($E472,BH474,BH473)","v":0},{"$f":"IF($E472,BI474,BI473)","v":0},{"$f":"IF($E472,BJ474,BJ473)","v":0},{"$f":"IF($E472,BK474,BK473)","v":0},{"$f":"IF($E472,BL474,BL473)","v":0},{"$f":"IF($E472,BM474,BM473)","v":0},{"$f":"IF($E472,BN474,BN473)","v":0},{"$f":"IF($E472,BO474,BO473)","v":0},{"$f":"IF($E472,BP474,BP473)","v":0},{"$f":"IF($E472,BQ474,BQ473)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J478:BQ478)","v":0},null,null,null,null,null,{"$f":"SUM(J459:J461)*J$14","v":0},{"$f":"SUM(K459:K461)*K$14","v":0},{"$f":"SUM(L459:L461)*L$14","v":0},0,{"$f":"SUM(N459:N461)*N$14","v":0},0,{"$f":"SUM(P459:P461)*P$14","v":0},{"$f":"SUM(Q459:Q461)*Q$14","v":0},{"$f":"SUM(R459:R461)*R$14","v":0},{"$f":"SUM(S459:S461)*S$14","v":0},{"$f":"SUM(T459:T461)*T$14","v":0},{"$f":"SUM(U459:U461)*U$14","v":0},{"$f":"SUM(V459:V461)*V$14","v":0},{"$f":"SUM(W459:W461)*W$14","v":0},{"$f":"SUM(X459:X461)*X$14","v":0},{"$f":"SUM(Y459:Y461)*Y$14","v":0},{"$f":"SUM(Z459:Z461)*Z$14","v":0},{"$f":"SUM(AA459:AA461)*AA$14","v":0},{"$f":"SUM(AB459:AB461)*AB$14","v":0},{"$f":"SUM(AC459:AC461)*AC$14","v":0},{"$f":"SUM(AD459:AD461)*AD$14","v":0},{"$f":"SUM(AE459:AE461)*AE$14","v":0},{"$f":"SUM(AF459:AF461)*AF$14","v":0},{"$f":"SUM(AG459:AG461)*AG$14","v":0},{"$f":"SUM(AH459:AH461)*AH$14","v":0},{"$f":"SUM(AI459:AI461)*AI$14","v":0},{"$f":"SUM(AJ459:AJ461)*AJ$14","v":0},{"$f":"SUM(AK459:AK461)*AK$14","v":0},{"$f":"SUM(AL459:AL461)*AL$14","v":0},{"$f":"SUM(AM459:AM461)*AM$14","v":0},{"$f":"SUM(AN459:AN461)*AN$14","v":0},{"$f":"SUM(AO459:AO461)*AO$14","v":0},{"$f":"SUM(AP459:AP461)*AP$14","v":0},{"$f":"SUM(AQ459:AQ461)*AQ$14","v":0},{"$f":"SUM(AR459:AR461)*AR$14","v":0},{"$f":"SUM(AS459:AS461)*AS$14","v":0},{"$f":"SUM(AT459:AT461)*AT$14","v":0},{"$f":"SUM(AU459:AU461)*AU$14","v":0},{"$f":"SUM(AV459:AV461)*AV$14","v":0},{"$f":"SUM(AW459:AW461)*AW$14","v":0},{"$f":"SUM(AX459:AX461)*AX$14","v":0},{"$f":"SUM(AY459:AY461)*AY$14","v":0},{"$f":"SUM(AZ459:AZ461)*AZ$14","v":0},{"$f":"SUM(BA459:BA461)*BA$14","v":0},{"$f":"SUM(BB459:BB461)*BB$14","v":0},{"$f":"SUM(BC459:BC461)*BC$14","v":0},{"$f":"SUM(BD459:BD461)*BD$14","v":0},{"$f":"SUM(BE459:BE461)*BE$14","v":0},{"$f":"SUM(BF459:BF461)*BF$14","v":0},{"$f":"SUM(BG459:BG461)*BG$14","v":0},{"$f":"SUM(BH459:BH461)*BH$14","v":0},{"$f":"SUM(BI459:BI461)*BI$14","v":0},{"$f":"SUM(BJ459:BJ461)*BJ$14","v":0},{"$f":"SUM(BK459:BK461)*BK$14","v":0},{"$f":"SUM(BL459:BL461)*BL$14","v":0},{"$f":"SUM(BM459:BM461)*BM$14","v":0},{"$f":"SUM(BN459:BN461)*BN$14","v":0},{"$f":"SUM(BO459:BO461)*BO$14","v":0},{"$f":"SUM(BP459:BP461)*BP$14","v":0},{"$f":"SUM(BQ459:BQ461)*BQ$14","v":0}]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J479:BQ479)","v":0},null,null,null,null,null,{"$f":"SUM(J462:J465)*J$15","v":0},{"$f":"SUM(K462:K465)*K$15","v":0},{"$f":"SUM(L462:L465)*L$15","v":0},0,{"$f":"SUM(N462:N465)*N$15","v":0},0,{"$f":"SUM(P462:P465)*P$15","v":0},{"$f":"SUM(Q462:Q465)*Q$15","v":0},{"$f":"SUM(R462:R465)*R$15","v":0},{"$f":"SUM(S462:S465)*S$15","v":0},{"$f":"SUM(T462:T465)*T$15","v":0},{"$f":"SUM(U462:U465)*U$15","v":0},{"$f":"SUM(V462:V465)*V$15","v":0},{"$f":"SUM(W462:W465)*W$15","v":0},{"$f":"SUM(X462:X465)*X$15","v":0},{"$f":"SUM(Y462:Y465)*Y$15","v":0},{"$f":"SUM(Z462:Z465)*Z$15","v":0},{"$f":"SUM(AA462:AA465)*AA$15","v":0},{"$f":"SUM(AB462:AB465)*AB$15","v":0},{"$f":"SUM(AC462:AC465)*AC$15","v":0},{"$f":"SUM(AD462:AD465)*AD$15","v":0},{"$f":"SUM(AE462:AE465)*AE$15","v":0},{"$f":"SUM(AF462:AF465)*AF$15","v":0},{"$f":"SUM(AG462:AG465)*AG$15","v":0},{"$f":"SUM(AH462:AH465)*AH$15","v":0},{"$f":"SUM(AI462:AI465)*AI$15","v":0},{"$f":"SUM(AJ462:AJ465)*AJ$15","v":0},{"$f":"SUM(AK462:AK465)*AK$15","v":0},{"$f":"SUM(AL462:AL465)*AL$15","v":0},{"$f":"SUM(AM462:AM465)*AM$15","v":0},{"$f":"SUM(AN462:AN465)*AN$15","v":0},{"$f":"SUM(AO462:AO465)*AO$15","v":0},{"$f":"SUM(AP462:AP465)*AP$15","v":0},{"$f":"SUM(AQ462:AQ465)*AQ$15","v":0},{"$f":"SUM(AR462:AR465)*AR$15","v":0},{"$f":"SUM(AS462:AS465)*AS$15","v":0},{"$f":"SUM(AT462:AT465)*AT$15","v":0},{"$f":"SUM(AU462:AU465)*AU$15","v":0},{"$f":"SUM(AV462:AV465)*AV$15","v":0},{"$f":"SUM(AW462:AW465)*AW$15","v":0},{"$f":"SUM(AX462:AX465)*AX$15","v":0},{"$f":"SUM(AY462:AY465)*AY$15","v":0},{"$f":"SUM(AZ462:AZ465)*AZ$15","v":0},{"$f":"SUM(BA462:BA465)*BA$15","v":0},{"$f":"SUM(BB462:BB465)*BB$15","v":0},{"$f":"SUM(BC462:BC465)*BC$15","v":0},{"$f":"SUM(BD462:BD465)*BD$15","v":0},{"$f":"SUM(BE462:BE465)*BE$15","v":0},{"$f":"SUM(BF462:BF465)*BF$15","v":0},{"$f":"SUM(BG462:BG465)*BG$15","v":0},{"$f":"SUM(BH462:BH465)*BH$15","v":0},{"$f":"SUM(BI462:BI465)*BI$15","v":0},{"$f":"SUM(BJ462:BJ465)*BJ$15","v":0},{"$f":"SUM(BK462:BK465)*BK$15","v":0},{"$f":"SUM(BL462:BL465)*BL$15","v":0},{"$f":"SUM(BM462:BM465)*BM$15","v":0},{"$f":"SUM(BN462:BN465)*BN$15","v":0},{"$f":"SUM(BO462:BO465)*BO$15","v":0},{"$f":"SUM(BP462:BP465)*BP$15","v":0},{"$f":"SUM(BQ462:BQ465)*BQ$15","v":0}]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J480:BQ480)","v":0},null,null,null,null,null,{"$f":"SUM(J466:J467)*J$15","v":0},{"$f":"SUM(K466:K467)*K$15","v":0},{"$f":"SUM(L466:L467)*L$15","v":0},0,{"$f":"SUM(N466:N467)*N$15","v":0},0,{"$f":"SUM(P466:P467)*P$15","v":0},{"$f":"SUM(Q466:Q467)*Q$15","v":0},{"$f":"SUM(R466:R467)*R$15","v":0},{"$f":"SUM(S466:S467)*S$15","v":0},{"$f":"SUM(T466:T467)*T$15","v":0},{"$f":"SUM(U466:U467)*U$15","v":0},{"$f":"SUM(V466:V467)*V$15","v":0},{"$f":"SUM(W466:W467)*W$15","v":0},{"$f":"SUM(X466:X467)*X$15","v":0},{"$f":"SUM(Y466:Y467)*Y$15","v":0},{"$f":"SUM(Z466:Z467)*Z$15","v":0},{"$f":"SUM(AA466:AA467)*AA$15","v":0},{"$f":"SUM(AB466:AB467)*AB$15","v":0},{"$f":"SUM(AC466:AC467)*AC$15","v":0},{"$f":"SUM(AD466:AD467)*AD$15","v":0},{"$f":"SUM(AE466:AE467)*AE$15","v":0},{"$f":"SUM(AF466:AF467)*AF$15","v":0},{"$f":"SUM(AG466:AG467)*AG$15","v":0},{"$f":"SUM(AH466:AH467)*AH$15","v":0},{"$f":"SUM(AI466:AI467)*AI$15","v":0},{"$f":"SUM(AJ466:AJ467)*AJ$15","v":0},{"$f":"SUM(AK466:AK467)*AK$15","v":0},{"$f":"SUM(AL466:AL467)*AL$15","v":0},{"$f":"SUM(AM466:AM467)*AM$15","v":0},{"$f":"SUM(AN466:AN467)*AN$15","v":0},{"$f":"SUM(AO466:AO467)*AO$15","v":0},{"$f":"SUM(AP466:AP467)*AP$15","v":0},{"$f":"SUM(AQ466:AQ467)*AQ$15","v":0},{"$f":"SUM(AR466:AR467)*AR$15","v":0},{"$f":"SUM(AS466:AS467)*AS$15","v":0},{"$f":"SUM(AT466:AT467)*AT$15","v":0},{"$f":"SUM(AU466:AU467)*AU$15","v":0},{"$f":"SUM(AV466:AV467)*AV$15","v":0},{"$f":"SUM(AW466:AW467)*AW$15","v":0},{"$f":"SUM(AX466:AX467)*AX$15","v":0},{"$f":"SUM(AY466:AY467)*AY$15","v":0},{"$f":"SUM(AZ466:AZ467)*AZ$15","v":0},{"$f":"SUM(BA466:BA467)*BA$15","v":0},{"$f":"SUM(BB466:BB467)*BB$15","v":0},{"$f":"SUM(BC466:BC467)*BC$15","v":0},{"$f":"SUM(BD466:BD467)*BD$15","v":0},{"$f":"SUM(BE466:BE467)*BE$15","v":0},{"$f":"SUM(BF466:BF467)*BF$15","v":0},{"$f":"SUM(BG466:BG467)*BG$15","v":0},{"$f":"SUM(BH466:BH467)*BH$15","v":0},{"$f":"SUM(BI466:BI467)*BI$15","v":0},{"$f":"SUM(BJ466:BJ467)*BJ$15","v":0},{"$f":"SUM(BK466:BK467)*BK$15","v":0},{"$f":"SUM(BL466:BL467)*BL$15","v":0},{"$f":"SUM(BM466:BM467)*BM$15","v":0},{"$f":"SUM(BN466:BN467)*BN$15","v":0},{"$f":"SUM(BO466:BO467)*BO$15","v":0},{"$f":"SUM(BP466:BP467)*BP$15","v":0},{"$f":"SUM(BQ466:BQ467)*BQ$15","v":0}]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J482:BQ482)","v":0},null,null,null,null,null,{"$f":"SUM(J478:J481)","v":0},{"$f":"SUM(K478:K481)","v":0},{"$f":"SUM(L478:L481)","v":0},{"$f":"SUM(M478:M481)","v":0},{"$f":"SUM(N478:N481)","v":0},{"$f":"SUM(O478:O481)","v":0},{"$f":"SUM(P478:P481)","v":0},{"$f":"SUM(Q478:Q481)","v":0},{"$f":"SUM(R478:R481)","v":0},{"$f":"SUM(S478:S481)","v":0},{"$f":"SUM(T478:T481)","v":0},{"$f":"SUM(U478:U481)","v":0},{"$f":"SUM(V478:V481)","v":0},{"$f":"SUM(W478:W481)","v":0},{"$f":"SUM(X478:X481)","v":0},{"$f":"SUM(Y478:Y481)","v":0},{"$f":"SUM(Z478:Z481)","v":0},{"$f":"SUM(AA478:AA481)","v":0},{"$f":"SUM(AB478:AB481)","v":0},{"$f":"SUM(AC478:AC481)","v":0},{"$f":"SUM(AD478:AD481)","v":0},{"$f":"SUM(AE478:AE481)","v":0},{"$f":"SUM(AF478:AF481)","v":0},{"$f":"SUM(AG478:AG481)","v":0},{"$f":"SUM(AH478:AH481)","v":0},{"$f":"SUM(AI478:AI481)","v":0},{"$f":"SUM(AJ478:AJ481)","v":0},{"$f":"SUM(AK478:AK481)","v":0},{"$f":"SUM(AL478:AL481)","v":0},{"$f":"SUM(AM478:AM481)","v":0},{"$f":"SUM(AN478:AN481)","v":0},{"$f":"SUM(AO478:AO481)","v":0},{"$f":"SUM(AP478:AP481)","v":0},{"$f":"SUM(AQ478:AQ481)","v":0},{"$f":"SUM(AR478:AR481)","v":0},{"$f":"SUM(AS478:AS481)","v":0},{"$f":"SUM(AT478:AT481)","v":0},{"$f":"SUM(AU478:AU481)","v":0},{"$f":"SUM(AV478:AV481)","v":0},{"$f":"SUM(AW478:AW481)","v":0},{"$f":"SUM(AX478:AX481)","v":0},{"$f":"SUM(AY478:AY481)","v":0},{"$f":"SUM(AZ478:AZ481)","v":0},{"$f":"SUM(BA478:BA481)","v":0},{"$f":"SUM(BB478:BB481)","v":0},{"$f":"SUM(BC478:BC481)","v":0},{"$f":"SUM(BD478:BD481)","v":0},{"$f":"SUM(BE478:BE481)","v":0},{"$f":"SUM(BF478:BF481)","v":0},{"$f":"SUM(BG478:BG481)","v":0},{"$f":"SUM(BH478:BH481)","v":0},{"$f":"SUM(BI478:BI481)","v":0},{"$f":"SUM(BJ478:BJ481)","v":0},{"$f":"SUM(BK478:BK481)","v":0},{"$f":"SUM(BL478:BL481)","v":0},{"$f":"SUM(BM478:BM481)","v":0},{"$f":"SUM(BN478:BN481)","v":0},{"$f":"SUM(BO478:BO481)","v":0},{"$f":"SUM(BP478:BP481)","v":0},{"$f":"SUM(BQ478:BQ481)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J484:BQ484)","v":0},null,null,null,null,null,{"$f":"J475*J$15","v":0},{"$f":"K475*K$15","v":0},{"$f":"L475*L$15","v":0},0,{"$f":"N475*N$15","v":0},0,{"$f":"P475*P$15","v":0},{"$f":"Q475*Q$15","v":0},{"$f":"R475*R$15","v":0},{"$f":"S475*S$15","v":0},{"$f":"T475*T$15","v":0},{"$f":"U475*U$15","v":0},{"$f":"V475*V$15","v":0},{"$f":"W475*W$15","v":0},{"$f":"X475*X$15","v":0},{"$f":"Y475*Y$15","v":0},{"$f":"Z475*Z$15","v":0},{"$f":"AA475*AA$15","v":0},{"$f":"AB475*AB$15","v":0},{"$f":"AC475*AC$15","v":0},{"$f":"AD475*AD$15","v":0},{"$f":"AE475*AE$15","v":0},{"$f":"AF475*AF$15","v":0},{"$f":"AG475*AG$15","v":0},{"$f":"AH475*AH$15","v":0},{"$f":"AI475*AI$15","v":0},{"$f":"AJ475*AJ$15","v":0},{"$f":"AK475*AK$15","v":0},{"$f":"AL475*AL$15","v":0},{"$f":"AM475*AM$15","v":0},{"$f":"AN475*AN$15","v":0},{"$f":"AO475*AO$15","v":0},{"$f":"AP475*AP$15","v":0},{"$f":"AQ475*AQ$15","v":0},{"$f":"AR475*AR$15","v":0},{"$f":"AS475*AS$15","v":0},{"$f":"AT475*AT$15","v":0},{"$f":"AU475*AU$15","v":0},{"$f":"AV475*AV$15","v":0},{"$f":"AW475*AW$15","v":0},{"$f":"AX475*AX$15","v":0},{"$f":"AY475*AY$15","v":0},{"$f":"AZ475*AZ$15","v":0},{"$f":"BA475*BA$15","v":0},{"$f":"BB475*BB$15","v":0},{"$f":"BC475*BC$15","v":0},{"$f":"BD475*BD$15","v":0},{"$f":"BE475*BE$15","v":0},{"$f":"BF475*BF$15","v":0},{"$f":"BG475*BG$15","v":0},{"$f":"BH475*BH$15","v":0},{"$f":"BI475*BI$15","v":0},{"$f":"BJ475*BJ$15","v":0},{"$f":"BK475*BK$15","v":0},{"$f":"BL475*BL$15","v":0},{"$f":"BM475*BM$15","v":0},{"$f":"BN475*BN$15","v":0},{"$f":"BO475*BO$15","v":0},{"$f":"BP475*BP$15","v":0},{"$f":"BQ475*BQ$15","v":0}]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D478*100)/D484,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D479*100)/D484,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D480*100)/D484,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B334","v":"LCO - MTHW"},"p/kWh",{"$f":"SUM(D486:D489)","v":0}]
[]
[null,{"$f":"INDEX(lstHeatOutput,G492,1)","v":"HTHW"},null,null,null,null,{"$f":"MAX(G$9:G491)+1","v":4}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G492,1)","v":0},{"$f":"D495-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G492,1)","v":0},{"$f":"ROUND(D496,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E496+E495,0)+D497","v":-2019},null,null,null,null,{"$f":"1*($E497=J$5)","v":0},{"$f":"1*($E497=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J497,,-MIN(J$5,$E496))","v":0},{"$f":"OFFSET(K497,,-MIN(K$5,$E496))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J497:J498)","v":0},{"$f":"SUM(K497:K498)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D501=\"\",FALSE,D501)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G492,1)","v":0},null,null,null,null,null,{"$f":"J499*$D503","v":0},{"$f":"K499*$D503","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E501,J502,J503)","v":0},{"$f":"IF($E501,K502,K503)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I510","v":0},{"$f":"J510","v":0},{"$f":"K510","v":0},{"$f":"L510","v":0},{"$f":"M510","v":0},{"$f":"N510","v":0},{"$f":"O510","v":0},{"$f":"P510","v":0},{"$f":"Q510","v":0},{"$f":"R510","v":0},{"$f":"S510","v":0},{"$f":"T510","v":0},{"$f":"U510","v":0},{"$f":"V510","v":0},{"$f":"W510","v":0},{"$f":"X510","v":0},{"$f":"Y510","v":0},{"$f":"Z510","v":0},{"$f":"AA510","v":0},{"$f":"AB510","v":0},{"$f":"AC510","v":0},{"$f":"AD510","v":0},{"$f":"AE510","v":0},{"$f":"AF510","v":0},{"$f":"AG510","v":0},{"$f":"AH510","v":0},{"$f":"AI510","v":0},{"$f":"AJ510","v":0},{"$f":"AK510","v":0},{"$f":"AL510","v":0},{"$f":"AM510","v":0},{"$f":"AN510","v":0},{"$f":"AO510","v":0},{"$f":"AP510","v":0},{"$f":"AQ510","v":0},{"$f":"AR510","v":0},{"$f":"AS510","v":0},{"$f":"AT510","v":0},{"$f":"AU510","v":0},{"$f":"AV510","v":0},{"$f":"AW510","v":0},{"$f":"AX510","v":0},{"$f":"AY510","v":0},{"$f":"AZ510","v":0},{"$f":"BA510","v":0},{"$f":"BB510","v":0},{"$f":"BC510","v":0},{"$f":"BD510","v":0},{"$f":"BE510","v":0},{"$f":"BF510","v":0},{"$f":"BG510","v":0},{"$f":"BH510","v":0},{"$f":"BI510","v":0},{"$f":"BJ510","v":0},{"$f":"BK510","v":0},{"$f":"BL510","v":0},{"$f":"BM510","v":0},{"$f":"BN510","v":0},{"$f":"BO510","v":0},{"$f":"BP510","v":0}]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J504","v":0},{"$f":"K504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J507,,,,-MIN(J$5,$E496)))/$E496,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q507,,,,-MIN(Q$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R507,,,,-MIN(R$5,$E496)))/$E496,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J506:J509)","v":0},{"$f":"SUM(K506:K509)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J512:BQ512)","v":0},null,null,null,null,null,{"$f":"J507*J$11","v":0},{"$f":"K507*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J513:BQ513)","v":0},null,null,null,null,null,{"$f":"-J510*J$12","v":0},{"$f":"-K510*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D516=\"\",FALSE,D516)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E516,D520,D517)","v":0.2},{"$f":"IF(E516,D521,D518)","v":0},null,null,null,null,{"$f":"J512*$D523*$E523","v":0},{"$f":"K512*$D523*$E523","v":0},{"$f":"L512*$D523*$E523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D526=\"\",FALSE,D526)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G492,1)","v":0},null,null,null,null,null,{"$f":"$D527*J$11*SUMPRODUCT($E529:$E538,J529:J538)","v":0},{"$f":"$D527*K$11*SUMPRODUCT($E529:$E538,K529:K538)","v":0},{"$f":"$D527*L$11*SUMPRODUCT($E529:$E538,L529:L538)","v":0},{"$f":"$D527*M$11*SUMPRODUCT($E529:$E538,M529:M538)","v":0},{"$f":"$D527*N$11*SUMPRODUCT($E529:$E538,N529:N538)","v":0},{"$f":"$D527*O$11*SUMPRODUCT($E529:$E538,O529:O538)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A528+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G492,A529)","v":0},null,null,null,null,{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D529,1),0)","v":1},{"$f":"IF($D529<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D529,1),0)","v":1}]
[{"$f":"A529+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G492,A530)","v":0},null,null,null,null,{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D530,1),0)","v":0},{"$f":"IF($D530<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D530,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G492,A531)","v":0},null,null,null,null,{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D531,1),0)","v":0},{"$f":"IF($D531<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D531,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G492,A532)","v":0},null,null,null,null,{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D532,1),0)","v":1},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D532,1),0)","v":1.0052957085745218},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D532,1),0)","v":1.0139726237679518},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D532,1),0)","v":1.024278801888763},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D532,1),0)","v":1.0343260009802493},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D532,1),0)","v":1.0418752727835072},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D532,1),0)","v":1.0616272499889974},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D532,1),0)","v":1.0910175101229334},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D532,1),0)","v":1.0505197786809435},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D532,1),0)","v":1.0370188049141225},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D532,1),0)","v":1.0628705811501187},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D532,1),0)","v":1.0582927553907506},{"$f":"IF($D532<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D532,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G492,A533)","v":0},null,null,null,null,{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D533,1),0)","v":1},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D533,1),0)","v":0.967384127627676},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D533,1),0)","v":0.97933740421848869},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D533,1),0)","v":1.0352202838806002},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D533,1),0)","v":1.0767224588506241},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D533,1),0)","v":1.1316206169189478},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D533,1),0)","v":1.1868506189912682},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D533,1),0)","v":1.2020490942788193},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D533,1),0)","v":1.2304397698662741},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D533,1),0)","v":1.2457529158936991},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D533,1),0)","v":1.2741374340069296},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D533,1),0)","v":1.2893637605197894},{"$f":"IF($D533<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D533,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G492,A534)","v":0},null,null,null,null,{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D534,1),0)","v":0},{"$f":"IF($D534<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D534,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G492,A535)","v":0},null,null,null,null,{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D535,1),0)","v":0},{"$f":"IF($D535<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D535,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G492,A536)","v":0},null,null,null,null,{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D536,1),0)","v":1},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D536,1),0)","v":0.99722399845312248},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D536,1),0)","v":0.99585960777984561},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D536,1),0)","v":1.0067289755635258},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D536,1),0)","v":1.0177435716203453},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D536,1),0)","v":1.0287581676771649},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D536,1),0)","v":1.0397727637339846},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D536,1),0)","v":1.0618019558476237},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D536,1),0)","v":1.0728165519044439},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D536,1),0)","v":1.0838311479612635},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D536,1),0)","v":1.1058603400749025},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D536,1),0)","v":1.1168749361317221},{"$f":"IF($D536<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D536,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G492,A537)","v":0},null,null,null,null,{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D537,1),0)","v":0},{"$f":"IF($D537<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D537,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G492,A538)","v":0},null,null,null,null,{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D538,1),0)","v":0},{"$f":"IF($D538<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D538,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D542,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F542,1),0)","v":0},{"$f":"IF($F542<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F542,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J541*J542/100","v":0},{"$f":"K541*K542/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D547,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F547,1),0)","v":0},{"$f":"IF($F547<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F547,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J546*J547/100","v":0},{"$f":"K546*K547/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D552,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F552,1),0)","v":0},{"$f":"IF($F552<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F552,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J551*J552/100","v":0},{"$f":"K551*K552/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D557,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F557,1),0)","v":0},{"$f":"IF($F557<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F557,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J556*J557/100","v":0},{"$f":"K556*K557/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D562,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F562,1),0)","v":0},{"$f":"IF($F562<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F562,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J561*J562/100","v":0},{"$f":"K561*K562/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J563+J558+J553+J548+J543","v":0},{"$f":"K563+K558+K553+K548+K543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E526,J565,J527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E526,AP565,AP527)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D570=\"\",FALSE,D570)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E570,D574,D571)","v":0.2},{"$f":"IF(E570,D575,D572)","v":0},null,null,null,null,{"$f":"J567*$D577*$E577","v":0},{"$f":"K567*$D577*$E577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D580=\"\",FALSE,D580)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G492,1)","v":0},null,null,null,null,null,{"$f":"$D581*J$11","v":0},{"$f":"$D581*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J581*J$13","v":0},{"$f":"K581*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J584*J487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP584*AP487","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E580,J585,J582)","v":0},{"$f":"IF($E580,K585,K582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D590=\"\",FALSE,D590)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E590,D594,D591)","v":0.2},{"$f":"IF(E590,D595,D592)","v":0},null,null,null,null,{"$f":"J587*$D597*$E597","v":0},{"$f":"K587*$D597*$E597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D600=\"\",FALSE,D600)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G492,1)+INDEX($I$1230:$I$1236,G492,1)","v":0},null,null,null,null,null,{"$f":"$D601*J$11","v":0},{"$f":"$D601*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E600,J602,J601)","v":0},{"$f":"IF($E600,K602,K601)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D607=\"\",FALSE,D607)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E607,D611,D608)","v":0.2},{"$f":"IF(E607,D612,D609)","v":0},null,null,null,null,{"$f":"J604*$D614*$E614","v":0},{"$f":"K604*$D614*$E614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J617:BQ617)","v":0},null,null,null,null,null,{"$f":"J512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J618:BQ618)","v":0},null,null,null,null,null,{"$f":"J523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J619:BQ619)","v":0},null,null,null,null,null,{"$f":"J513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J567","v":0},{"$f":"K567","v":0},{"$f":"L567","v":0},{"$f":"M567","v":0},{"$f":"N567","v":0},{"$f":"O567","v":0},{"$f":"P567","v":0},{"$f":"Q567","v":0},{"$f":"R567","v":0},{"$f":"S567","v":0},{"$f":"T567","v":0},{"$f":"U567","v":0},{"$f":"V567","v":0},{"$f":"W567","v":0},{"$f":"X567","v":0},{"$f":"Y567","v":0},{"$f":"Z567","v":0},{"$f":"AA567","v":0},{"$f":"AB567","v":0},{"$f":"AC567","v":0},{"$f":"AD567","v":0},{"$f":"AE567","v":0},{"$f":"AF567","v":0},{"$f":"AG567","v":0},{"$f":"AH567","v":0},{"$f":"AI567","v":0},{"$f":"AJ567","v":0},{"$f":"AK567","v":0},{"$f":"AL567","v":0},{"$f":"AM567","v":0},{"$f":"AN567","v":0},{"$f":"AO567","v":0},{"$f":"AP567","v":0},{"$f":"AQ567","v":0},{"$f":"AR567","v":0},{"$f":"AS567","v":0},{"$f":"AT567","v":0},{"$f":"AU567","v":0},{"$f":"AV567","v":0},{"$f":"AW567","v":0},{"$f":"AX567","v":0},{"$f":"AY567","v":0},{"$f":"AZ567","v":0},{"$f":"BA567","v":0},{"$f":"BB567","v":0},{"$f":"BC567","v":0},{"$f":"BD567","v":0},{"$f":"BE567","v":0},{"$f":"BF567","v":0},{"$f":"BG567","v":0},{"$f":"BH567","v":0},{"$f":"BI567","v":0},{"$f":"BJ567","v":0},{"$f":"BK567","v":0},{"$f":"BL567","v":0},{"$f":"BM567","v":0},{"$f":"BN567","v":0},{"$f":"BO567","v":0},{"$f":"BP567","v":0},{"$f":"BQ567","v":0}]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J577","v":0},{"$f":"K577","v":0},{"$f":"L577","v":0},{"$f":"M577","v":0},{"$f":"N577","v":0},{"$f":"O577","v":0},{"$f":"P577","v":0},{"$f":"Q577","v":0},{"$f":"R577","v":0},{"$f":"S577","v":0},{"$f":"T577","v":0},{"$f":"U577","v":0},{"$f":"V577","v":0},{"$f":"W577","v":0},{"$f":"X577","v":0},{"$f":"Y577","v":0},{"$f":"Z577","v":0},{"$f":"AA577","v":0},{"$f":"AB577","v":0},{"$f":"AC577","v":0},{"$f":"AD577","v":0},{"$f":"AE577","v":0},{"$f":"AF577","v":0},{"$f":"AG577","v":0},{"$f":"AH577","v":0},{"$f":"AI577","v":0},{"$f":"AJ577","v":0},{"$f":"AK577","v":0},{"$f":"AL577","v":0},{"$f":"AM577","v":0},{"$f":"AN577","v":0},{"$f":"AO577","v":0},{"$f":"AP577","v":0},{"$f":"AQ577","v":0},{"$f":"AR577","v":0},{"$f":"AS577","v":0},{"$f":"AT577","v":0},{"$f":"AU577","v":0},{"$f":"AV577","v":0},{"$f":"AW577","v":0},{"$f":"AX577","v":0},{"$f":"AY577","v":0},{"$f":"AZ577","v":0},{"$f":"BA577","v":0},{"$f":"BB577","v":0},{"$f":"BC577","v":0},{"$f":"BD577","v":0},{"$f":"BE577","v":0},{"$f":"BF577","v":0},{"$f":"BG577","v":0},{"$f":"BH577","v":0},{"$f":"BI577","v":0},{"$f":"BJ577","v":0},{"$f":"BK577","v":0},{"$f":"BL577","v":0},{"$f":"BM577","v":0},{"$f":"BN577","v":0},{"$f":"BO577","v":0},{"$f":"BP577","v":0},{"$f":"BQ577","v":0}]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J587","v":0},{"$f":"K587","v":0},{"$f":"L587","v":0},{"$f":"M587","v":0},{"$f":"N587","v":0},{"$f":"O587","v":0},{"$f":"P587","v":0},{"$f":"Q587","v":0},{"$f":"R587","v":0},{"$f":"S587","v":0},{"$f":"T587","v":0},{"$f":"U587","v":0},{"$f":"V587","v":0},{"$f":"W587","v":0},{"$f":"X587","v":0},{"$f":"Y587","v":0},{"$f":"Z587","v":0},{"$f":"AA587","v":0},{"$f":"AB587","v":0},{"$f":"AC587","v":0},{"$f":"AD587","v":0},{"$f":"AE587","v":0},{"$f":"AF587","v":0},{"$f":"AG587","v":0},{"$f":"AH587","v":0},{"$f":"AI587","v":0},{"$f":"AJ587","v":0},{"$f":"AK587","v":0},{"$f":"AL587","v":0},{"$f":"AM587","v":0},{"$f":"AN587","v":0},{"$f":"AO587","v":0},{"$f":"AP587","v":0},{"$f":"AQ587","v":0},{"$f":"AR587","v":0},{"$f":"AS587","v":0},{"$f":"AT587","v":0},{"$f":"AU587","v":0},{"$f":"AV587","v":0},{"$f":"AW587","v":0},{"$f":"AX587","v":0},{"$f":"AY587","v":0},{"$f":"AZ587","v":0},{"$f":"BA587","v":0},{"$f":"BB587","v":0},{"$f":"BC587","v":0},{"$f":"BD587","v":0},{"$f":"BE587","v":0},{"$f":"BF587","v":0},{"$f":"BG587","v":0},{"$f":"BH587","v":0},{"$f":"BI587","v":0},{"$f":"BJ587","v":0},{"$f":"BK587","v":0},{"$f":"BL587","v":0},{"$f":"BM587","v":0},{"$f":"BN587","v":0},{"$f":"BO587","v":0},{"$f":"BP587","v":0},{"$f":"BQ587","v":0}]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J597","v":0},{"$f":"K597","v":0},{"$f":"L597","v":0},{"$f":"M597","v":0},{"$f":"N597","v":0},{"$f":"O597","v":0},{"$f":"P597","v":0},{"$f":"Q597","v":0},{"$f":"R597","v":0},{"$f":"S597","v":0},{"$f":"T597","v":0},{"$f":"U597","v":0},{"$f":"V597","v":0},{"$f":"W597","v":0},{"$f":"X597","v":0},{"$f":"Y597","v":0},{"$f":"Z597","v":0},{"$f":"AA597","v":0},{"$f":"AB597","v":0},{"$f":"AC597","v":0},{"$f":"AD597","v":0},{"$f":"AE597","v":0},{"$f":"AF597","v":0},{"$f":"AG597","v":0},{"$f":"AH597","v":0},{"$f":"AI597","v":0},{"$f":"AJ597","v":0},{"$f":"AK597","v":0},{"$f":"AL597","v":0},{"$f":"AM597","v":0},{"$f":"AN597","v":0},{"$f":"AO597","v":0},{"$f":"AP597","v":0},{"$f":"AQ597","v":0},{"$f":"AR597","v":0},{"$f":"AS597","v":0},{"$f":"AT597","v":0},{"$f":"AU597","v":0},{"$f":"AV597","v":0},{"$f":"AW597","v":0},{"$f":"AX597","v":0},{"$f":"AY597","v":0},{"$f":"AZ597","v":0},{"$f":"BA597","v":0},{"$f":"BB597","v":0},{"$f":"BC597","v":0},{"$f":"BD597","v":0},{"$f":"BE597","v":0},{"$f":"BF597","v":0},{"$f":"BG597","v":0},{"$f":"BH597","v":0},{"$f":"BI597","v":0},{"$f":"BJ597","v":0},{"$f":"BK597","v":0},{"$f":"BL597","v":0},{"$f":"BM597","v":0},{"$f":"BN597","v":0},{"$f":"BO597","v":0},{"$f":"BP597","v":0},{"$f":"BQ597","v":0}]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J614","v":0},{"$f":"K614","v":0},{"$f":"L614","v":0},{"$f":"M614","v":0},{"$f":"N614","v":0},{"$f":"O614","v":0},{"$f":"P614","v":0},{"$f":"Q614","v":0},{"$f":"R614","v":0},{"$f":"S614","v":0},{"$f":"T614","v":0},{"$f":"U614","v":0},{"$f":"V614","v":0},{"$f":"W614","v":0},{"$f":"X614","v":0},{"$f":"Y614","v":0},{"$f":"Z614","v":0},{"$f":"AA614","v":0},{"$f":"AB614","v":0},{"$f":"AC614","v":0},{"$f":"AD614","v":0},{"$f":"AE614","v":0},{"$f":"AF614","v":0},{"$f":"AG614","v":0},{"$f":"AH614","v":0},{"$f":"AI614","v":0},{"$f":"AJ614","v":0},{"$f":"AK614","v":0},{"$f":"AL614","v":0},{"$f":"AM614","v":0},{"$f":"AN614","v":0},{"$f":"AO614","v":0},{"$f":"AP614","v":0},{"$f":"AQ614","v":0},{"$f":"AR614","v":0},{"$f":"AS614","v":0},{"$f":"AT614","v":0},{"$f":"AU614","v":0},{"$f":"AV614","v":0},{"$f":"AW614","v":0},{"$f":"AX614","v":0},{"$f":"AY614","v":0},{"$f":"AZ614","v":0},{"$f":"BA614","v":0},{"$f":"BB614","v":0},{"$f":"BC614","v":0},{"$f":"BD614","v":0},{"$f":"BE614","v":0},{"$f":"BF614","v":0},{"$f":"BG614","v":0},{"$f":"BH614","v":0},{"$f":"BI614","v":0},{"$f":"BJ614","v":0},{"$f":"BK614","v":0},{"$f":"BL614","v":0},{"$f":"BM614","v":0},{"$f":"BN614","v":0},{"$f":"BO614","v":0},{"$f":"BP614","v":0},{"$f":"BQ614","v":0}]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J627:BQ627)","v":0},null,null,null,null,null,{"$f":"SUM(J617:J626)","v":0},{"$f":"SUM(K617:K626)","v":0},{"$f":"SUM(L617:L626)","v":0},{"$f":"SUM(M617:M626)","v":0},{"$f":"SUM(N617:N626)","v":0},{"$f":"SUM(O617:O626)","v":0},{"$f":"SUM(P617:P626)","v":0},{"$f":"SUM(Q617:Q626)","v":0},{"$f":"SUM(R617:R626)","v":0},{"$f":"SUM(S617:S626)","v":0},{"$f":"SUM(T617:T626)","v":0},{"$f":"SUM(U617:U626)","v":0},{"$f":"SUM(V617:V626)","v":0},{"$f":"SUM(W617:W626)","v":0},{"$f":"SUM(X617:X626)","v":0},{"$f":"SUM(Y617:Y626)","v":0},{"$f":"SUM(Z617:Z626)","v":0},{"$f":"SUM(AA617:AA626)","v":0},{"$f":"SUM(AB617:AB626)","v":0},{"$f":"SUM(AC617:AC626)","v":0},{"$f":"SUM(AD617:AD626)","v":0},{"$f":"SUM(AE617:AE626)","v":0},{"$f":"SUM(AF617:AF626)","v":0},{"$f":"SUM(AG617:AG626)","v":0},{"$f":"SUM(AH617:AH626)","v":0},{"$f":"SUM(AI617:AI626)","v":0},{"$f":"SUM(AJ617:AJ626)","v":0},{"$f":"SUM(AK617:AK626)","v":0},{"$f":"SUM(AL617:AL626)","v":0},{"$f":"SUM(AM617:AM626)","v":0},{"$f":"SUM(AN617:AN626)","v":0},{"$f":"SUM(AO617:AO626)","v":0},{"$f":"SUM(AP617:AP626)","v":0},{"$f":"SUM(AQ617:AQ626)","v":0},{"$f":"SUM(AR617:AR626)","v":0},{"$f":"SUM(AS617:AS626)","v":0},{"$f":"SUM(AT617:AT626)","v":0},{"$f":"SUM(AU617:AU626)","v":0},{"$f":"SUM(AV617:AV626)","v":0},{"$f":"SUM(AW617:AW626)","v":0},{"$f":"SUM(AX617:AX626)","v":0},{"$f":"SUM(AY617:AY626)","v":0},{"$f":"SUM(AZ617:AZ626)","v":0},{"$f":"SUM(BA617:BA626)","v":0},{"$f":"SUM(BB617:BB626)","v":0},{"$f":"SUM(BC617:BC626)","v":0},{"$f":"SUM(BD617:BD626)","v":0},{"$f":"SUM(BE617:BE626)","v":0},{"$f":"SUM(BF617:BF626)","v":0},{"$f":"SUM(BG617:BG626)","v":0},{"$f":"SUM(BH617:BH626)","v":0},{"$f":"SUM(BI617:BI626)","v":0},{"$f":"SUM(BJ617:BJ626)","v":0},{"$f":"SUM(BK617:BK626)","v":0},{"$f":"SUM(BL617:BL626)","v":0},{"$f":"SUM(BM617:BM626)","v":0},{"$f":"SUM(BN617:BN626)","v":0},{"$f":"SUM(BO617:BO626)","v":0},{"$f":"SUM(BP617:BP626)","v":0},{"$f":"SUM(BQ617:BQ626)","v":0}]
[]
[null,{"$f":"B492","v":"HTHW"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D630=\"\",FALSE,D630)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G492,1)","v":0},null,null,null,null,null,{"$f":"$D631*J$11","v":0},{"$f":"$D631*K$11","v":0},{"$f":"$D631*L$11","v":0},{"$f":"$D631*M$11","v":0},{"$f":"$D631*N$11","v":0},{"$f":"$D631*O$11","v":0},{"$f":"$D631*P$11","v":0},{"$f":"$D631*Q$11","v":0},{"$f":"$D631*R$11","v":0},{"$f":"$D631*S$11","v":0},{"$f":"$D631*T$11","v":0},{"$f":"$D631*U$11","v":0},{"$f":"$D631*V$11","v":0},{"$f":"$D631*W$11","v":0},{"$f":"$D631*X$11","v":0},{"$f":"$D631*Y$11","v":0},{"$f":"$D631*Z$11","v":0},{"$f":"$D631*AA$11","v":0},{"$f":"$D631*AB$11","v":0},{"$f":"$D631*AC$11","v":0},{"$f":"$D631*AD$11","v":0},{"$f":"$D631*AE$11","v":0},{"$f":"$D631*AF$11","v":0},{"$f":"$D631*AG$11","v":0},{"$f":"$D631*AH$11","v":0},{"$f":"$D631*AI$11","v":0},{"$f":"$D631*AJ$11","v":0},{"$f":"$D631*AK$11","v":0},{"$f":"$D631*AL$11","v":0},{"$f":"$D631*AM$11","v":0},{"$f":"$D631*AN$11","v":0},{"$f":"$D631*AO$11","v":0},{"$f":"$D631*AP$11","v":0},{"$f":"$D631*AQ$11","v":0},{"$f":"$D631*AR$11","v":0},{"$f":"$D631*AS$11","v":0},{"$f":"$D631*AT$11","v":0},{"$f":"$D631*AU$11","v":0},{"$f":"$D631*AV$11","v":0},{"$f":"$D631*AW$11","v":0},{"$f":"$D631*AX$11","v":0},{"$f":"$D631*AY$11","v":0},{"$f":"$D631*AZ$11","v":0},{"$f":"$D631*BA$11","v":0},{"$f":"$D631*BB$11","v":0},{"$f":"$D631*BC$11","v":0},{"$f":"$D631*BD$11","v":0},{"$f":"$D631*BE$11","v":0},{"$f":"$D631*BF$11","v":0},{"$f":"$D631*BG$11","v":0},{"$f":"$D631*BH$11","v":0},{"$f":"$D631*BI$11","v":0},{"$f":"$D631*BJ$11","v":0},{"$f":"$D631*BK$11","v":0},{"$f":"$D631*BL$11","v":0},{"$f":"$D631*BM$11","v":0},{"$f":"$D631*BN$11","v":0},{"$f":"$D631*BO$11","v":0},{"$f":"$D631*BP$11","v":0},{"$f":"$D631*BQ$11","v":0}]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E630,J632,J631)","v":0},{"$f":"IF($E630,K632,K631)","v":0},{"$f":"IF($E630,L632,L631)","v":0},{"$f":"IF($E630,M632,M631)","v":0},{"$f":"IF($E630,N632,N631)","v":0},{"$f":"IF($E630,O632,O631)","v":0},{"$f":"IF($E630,P632,P631)","v":0},{"$f":"IF($E630,Q632,Q631)","v":0},{"$f":"IF($E630,R632,R631)","v":0},{"$f":"IF($E630,S632,S631)","v":0},{"$f":"IF($E630,T632,T631)","v":0},{"$f":"IF($E630,U632,U631)","v":0},{"$f":"IF($E630,V632,V631)","v":0},{"$f":"IF($E630,W632,W631)","v":0},{"$f":"IF($E630,X632,X631)","v":0},{"$f":"IF($E630,Y632,Y631)","v":0},{"$f":"IF($E630,Z632,Z631)","v":0},{"$f":"IF($E630,AA632,AA631)","v":0},{"$f":"IF($E630,AB632,AB631)","v":0},{"$f":"IF($E630,AC632,AC631)","v":0},{"$f":"IF($E630,AD632,AD631)","v":0},{"$f":"IF($E630,AE632,AE631)","v":0},{"$f":"IF($E630,AF632,AF631)","v":0},{"$f":"IF($E630,AG632,AG631)","v":0},{"$f":"IF($E630,AH632,AH631)","v":0},{"$f":"IF($E630,AI632,AI631)","v":0},{"$f":"IF($E630,AJ632,AJ631)","v":0},{"$f":"IF($E630,AK632,AK631)","v":0},{"$f":"IF($E630,AL632,AL631)","v":0},{"$f":"IF($E630,AM632,AM631)","v":0},{"$f":"IF($E630,AN632,AN631)","v":0},{"$f":"IF($E630,AO632,AO631)","v":0},{"$f":"IF($E630,AP632,AP631)","v":0},{"$f":"IF($E630,AQ632,AQ631)","v":0},{"$f":"IF($E630,AR632,AR631)","v":0},{"$f":"IF($E630,AS632,AS631)","v":0},{"$f":"IF($E630,AT632,AT631)","v":0},{"$f":"IF($E630,AU632,AU631)","v":0},{"$f":"IF($E630,AV632,AV631)","v":0},{"$f":"IF($E630,AW632,AW631)","v":0},{"$f":"IF($E630,AX632,AX631)","v":0},{"$f":"IF($E630,AY632,AY631)","v":0},{"$f":"IF($E630,AZ632,AZ631)","v":0},{"$f":"IF($E630,BA632,BA631)","v":0},{"$f":"IF($E630,BB632,BB631)","v":0},{"$f":"IF($E630,BC632,BC631)","v":0},{"$f":"IF($E630,BD632,BD631)","v":0},{"$f":"IF($E630,BE632,BE631)","v":0},{"$f":"IF($E630,BF632,BF631)","v":0},{"$f":"IF($E630,BG632,BG631)","v":0},{"$f":"IF($E630,BH632,BH631)","v":0},{"$f":"IF($E630,BI632,BI631)","v":0},{"$f":"IF($E630,BJ632,BJ631)","v":0},{"$f":"IF($E630,BK632,BK631)","v":0},{"$f":"IF($E630,BL632,BL631)","v":0},{"$f":"IF($E630,BM632,BM631)","v":0},{"$f":"IF($E630,BN632,BN631)","v":0},{"$f":"IF($E630,BO632,BO631)","v":0},{"$f":"IF($E630,BP632,BP631)","v":0},{"$f":"IF($E630,BQ632,BQ631)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J636:BQ636)","v":0},null,null,null,null,null,{"$f":"SUM(J617:J619)*J$14","v":0},{"$f":"SUM(K617:K619)*K$14","v":0},{"$f":"SUM(L617:L619)*L$14","v":0},{"$f":"SUM(M617:M619)*M$14","v":0},{"$f":"SUM(N617:N619)*N$14","v":0},{"$f":"SUM(O617:O619)*O$14","v":0},{"$f":"SUM(P617:P619)*P$14","v":0},{"$f":"SUM(Q617:Q619)*Q$14","v":0},{"$f":"SUM(R617:R619)*R$14","v":0},{"$f":"SUM(S617:S619)*S$14","v":0},{"$f":"SUM(T617:T619)*T$14","v":0},{"$f":"SUM(U617:U619)*U$14","v":0},{"$f":"SUM(V617:V619)*V$14","v":0},{"$f":"SUM(W617:W619)*W$14","v":0},{"$f":"SUM(X617:X619)*X$14","v":0},{"$f":"SUM(Y617:Y619)*Y$14","v":0},{"$f":"SUM(Z617:Z619)*Z$14","v":0},{"$f":"SUM(AA617:AA619)*AA$14","v":0},{"$f":"SUM(AB617:AB619)*AB$14","v":0},{"$f":"SUM(AC617:AC619)*AC$14","v":0},{"$f":"SUM(AD617:AD619)*AD$14","v":0},{"$f":"SUM(AE617:AE619)*AE$14","v":0},{"$f":"SUM(AF617:AF619)*AF$14","v":0},{"$f":"SUM(AG617:AG619)*AG$14","v":0},{"$f":"SUM(AH617:AH619)*AH$14","v":0},{"$f":"SUM(AI617:AI619)*AI$14","v":0},{"$f":"SUM(AJ617:AJ619)*AJ$14","v":0},{"$f":"SUM(AK617:AK619)*AK$14","v":0},{"$f":"SUM(AL617:AL619)*AL$14","v":0},{"$f":"SUM(AM617:AM619)*AM$14","v":0},{"$f":"SUM(AN617:AN619)*AN$14","v":0},{"$f":"SUM(AO617:AO619)*AO$14","v":0},{"$f":"SUM(AP617:AP619)*AP$14","v":0},{"$f":"SUM(AQ617:AQ619)*AQ$14","v":0},{"$f":"SUM(AR617:AR619)*AR$14","v":0},{"$f":"SUM(AS617:AS619)*AS$14","v":0},{"$f":"SUM(AT617:AT619)*AT$14","v":0},{"$f":"SUM(AU617:AU619)*AU$14","v":0},{"$f":"SUM(AV617:AV619)*AV$14","v":0},{"$f":"SUM(AW617:AW619)*AW$14","v":0},{"$f":"SUM(AX617:AX619)*AX$14","v":0},{"$f":"SUM(AY617:AY619)*AY$14","v":0},{"$f":"SUM(AZ617:AZ619)*AZ$14","v":0},{"$f":"SUM(BA617:BA619)*BA$14","v":0},{"$f":"SUM(BB617:BB619)*BB$14","v":0},{"$f":"SUM(BC617:BC619)*BC$14","v":0},{"$f":"SUM(BD617:BD619)*BD$14","v":0},{"$f":"SUM(BE617:BE619)*BE$14","v":0},{"$f":"SUM(BF617:BF619)*BF$14","v":0},{"$f":"SUM(BG617:BG619)*BG$14","v":0},{"$f":"SUM(BH617:BH619)*BH$14","v":0},{"$f":"SUM(BI617:BI619)*BI$14","v":0},{"$f":"SUM(BJ617:BJ619)*BJ$14","v":0},{"$f":"SUM(BK617:BK619)*BK$14","v":0},{"$f":"SUM(BL617:BL619)*BL$14","v":0},{"$f":"SUM(BM617:BM619)*BM$14","v":0},{"$f":"SUM(BN617:BN619)*BN$14","v":0},{"$f":"SUM(BO617:BO619)*BO$14","v":0},{"$f":"SUM(BP617:BP619)*BP$14","v":0},{"$f":"SUM(BQ617:BQ619)*BQ$14","v":0}]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J637:BQ637)","v":0},null,null,null,null,null,{"$f":"SUM(J620:J623)*J$15","v":0},{"$f":"SUM(K620:K623)*K$15","v":0},{"$f":"SUM(L620:L623)*L$15","v":0},{"$f":"SUM(M620:M623)*M$15","v":0},{"$f":"SUM(N620:N623)*N$15","v":0},{"$f":"SUM(O620:O623)*O$15","v":0},{"$f":"SUM(P620:P623)*P$15","v":0},{"$f":"SUM(Q620:Q623)*Q$15","v":0},{"$f":"SUM(R620:R623)*R$15","v":0},{"$f":"SUM(S620:S623)*S$15","v":0},{"$f":"SUM(T620:T623)*T$15","v":0},{"$f":"SUM(U620:U623)*U$15","v":0},{"$f":"SUM(V620:V623)*V$15","v":0},{"$f":"SUM(W620:W623)*W$15","v":0},{"$f":"SUM(X620:X623)*X$15","v":0},{"$f":"SUM(Y620:Y623)*Y$15","v":0},{"$f":"SUM(Z620:Z623)*Z$15","v":0},{"$f":"SUM(AA620:AA623)*AA$15","v":0},{"$f":"SUM(AB620:AB623)*AB$15","v":0},{"$f":"SUM(AC620:AC623)*AC$15","v":0},{"$f":"SUM(AD620:AD623)*AD$15","v":0},{"$f":"SUM(AE620:AE623)*AE$15","v":0},{"$f":"SUM(AF620:AF623)*AF$15","v":0},{"$f":"SUM(AG620:AG623)*AG$15","v":0},{"$f":"SUM(AH620:AH623)*AH$15","v":0},{"$f":"SUM(AI620:AI623)*AI$15","v":0},{"$f":"SUM(AJ620:AJ623)*AJ$15","v":0},{"$f":"SUM(AK620:AK623)*AK$15","v":0},{"$f":"SUM(AL620:AL623)*AL$15","v":0},{"$f":"SUM(AM620:AM623)*AM$15","v":0},{"$f":"SUM(AN620:AN623)*AN$15","v":0},{"$f":"SUM(AO620:AO623)*AO$15","v":0},{"$f":"SUM(AP620:AP623)*AP$15","v":0},{"$f":"SUM(AQ620:AQ623)*AQ$15","v":0},{"$f":"SUM(AR620:AR623)*AR$15","v":0},{"$f":"SUM(AS620:AS623)*AS$15","v":0},{"$f":"SUM(AT620:AT623)*AT$15","v":0},{"$f":"SUM(AU620:AU623)*AU$15","v":0},{"$f":"SUM(AV620:AV623)*AV$15","v":0},{"$f":"SUM(AW620:AW623)*AW$15","v":0},{"$f":"SUM(AX620:AX623)*AX$15","v":0},{"$f":"SUM(AY620:AY623)*AY$15","v":0},{"$f":"SUM(AZ620:AZ623)*AZ$15","v":0},{"$f":"SUM(BA620:BA623)*BA$15","v":0},{"$f":"SUM(BB620:BB623)*BB$15","v":0},{"$f":"SUM(BC620:BC623)*BC$15","v":0},{"$f":"SUM(BD620:BD623)*BD$15","v":0},{"$f":"SUM(BE620:BE623)*BE$15","v":0},{"$f":"SUM(BF620:BF623)*BF$15","v":0},{"$f":"SUM(BG620:BG623)*BG$15","v":0},{"$f":"SUM(BH620:BH623)*BH$15","v":0},{"$f":"SUM(BI620:BI623)*BI$15","v":0},{"$f":"SUM(BJ620:BJ623)*BJ$15","v":0},{"$f":"SUM(BK620:BK623)*BK$15","v":0},{"$f":"SUM(BL620:BL623)*BL$15","v":0},{"$f":"SUM(BM620:BM623)*BM$15","v":0},{"$f":"SUM(BN620:BN623)*BN$15","v":0},{"$f":"SUM(BO620:BO623)*BO$15","v":0},{"$f":"SUM(BP620:BP623)*BP$15","v":0},{"$f":"SUM(BQ620:BQ623)*BQ$15","v":0}]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J638:BQ638)","v":0},null,null,null,null,null,{"$f":"SUM(J624:J625)*J$15","v":0},{"$f":"SUM(K624:K625)*K$15","v":0},{"$f":"SUM(L624:L625)*L$15","v":0},{"$f":"SUM(M624:M625)*M$15","v":0},{"$f":"SUM(N624:N625)*N$15","v":0},{"$f":"SUM(O624:O625)*O$15","v":0},{"$f":"SUM(P624:P625)*P$15","v":0},{"$f":"SUM(Q624:Q625)*Q$15","v":0},{"$f":"SUM(R624:R625)*R$15","v":0},{"$f":"SUM(S624:S625)*S$15","v":0},{"$f":"SUM(T624:T625)*T$15","v":0},{"$f":"SUM(U624:U625)*U$15","v":0},{"$f":"SUM(V624:V625)*V$15","v":0},{"$f":"SUM(W624:W625)*W$15","v":0},{"$f":"SUM(X624:X625)*X$15","v":0},{"$f":"SUM(Y624:Y625)*Y$15","v":0},{"$f":"SUM(Z624:Z625)*Z$15","v":0},{"$f":"SUM(AA624:AA625)*AA$15","v":0},{"$f":"SUM(AB624:AB625)*AB$15","v":0},{"$f":"SUM(AC624:AC625)*AC$15","v":0},{"$f":"SUM(AD624:AD625)*AD$15","v":0},{"$f":"SUM(AE624:AE625)*AE$15","v":0},{"$f":"SUM(AF624:AF625)*AF$15","v":0},{"$f":"SUM(AG624:AG625)*AG$15","v":0},{"$f":"SUM(AH624:AH625)*AH$15","v":0},{"$f":"SUM(AI624:AI625)*AI$15","v":0},{"$f":"SUM(AJ624:AJ625)*AJ$15","v":0},{"$f":"SUM(AK624:AK625)*AK$15","v":0},{"$f":"SUM(AL624:AL625)*AL$15","v":0},{"$f":"SUM(AM624:AM625)*AM$15","v":0},{"$f":"SUM(AN624:AN625)*AN$15","v":0},{"$f":"SUM(AO624:AO625)*AO$15","v":0},{"$f":"SUM(AP624:AP625)*AP$15","v":0},{"$f":"SUM(AQ624:AQ625)*AQ$15","v":0},{"$f":"SUM(AR624:AR625)*AR$15","v":0},{"$f":"SUM(AS624:AS625)*AS$15","v":0},{"$f":"SUM(AT624:AT625)*AT$15","v":0},{"$f":"SUM(AU624:AU625)*AU$15","v":0},{"$f":"SUM(AV624:AV625)*AV$15","v":0},{"$f":"SUM(AW624:AW625)*AW$15","v":0},{"$f":"SUM(AX624:AX625)*AX$15","v":0},{"$f":"SUM(AY624:AY625)*AY$15","v":0},{"$f":"SUM(AZ624:AZ625)*AZ$15","v":0},{"$f":"SUM(BA624:BA625)*BA$15","v":0},{"$f":"SUM(BB624:BB625)*BB$15","v":0},{"$f":"SUM(BC624:BC625)*BC$15","v":0},{"$f":"SUM(BD624:BD625)*BD$15","v":0},{"$f":"SUM(BE624:BE625)*BE$15","v":0},{"$f":"SUM(BF624:BF625)*BF$15","v":0},{"$f":"SUM(BG624:BG625)*BG$15","v":0},{"$f":"SUM(BH624:BH625)*BH$15","v":0},{"$f":"SUM(BI624:BI625)*BI$15","v":0},{"$f":"SUM(BJ624:BJ625)*BJ$15","v":0},{"$f":"SUM(BK624:BK625)*BK$15","v":0},{"$f":"SUM(BL624:BL625)*BL$15","v":0},{"$f":"SUM(BM624:BM625)*BM$15","v":0},{"$f":"SUM(BN624:BN625)*BN$15","v":0},{"$f":"SUM(BO624:BO625)*BO$15","v":0},{"$f":"SUM(BP624:BP625)*BP$15","v":0},{"$f":"SUM(BQ624:BQ625)*BQ$15","v":0}]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J640:BQ640)","v":0},null,null,null,null,null,{"$f":"SUM(J636:J639)","v":0},{"$f":"SUM(K636:K639)","v":0},{"$f":"SUM(L636:L639)","v":0},{"$f":"SUM(M636:M639)","v":0},{"$f":"SUM(N636:N639)","v":0},{"$f":"SUM(O636:O639)","v":0},{"$f":"SUM(P636:P639)","v":0},{"$f":"SUM(Q636:Q639)","v":0},{"$f":"SUM(R636:R639)","v":0},{"$f":"SUM(S636:S639)","v":0},{"$f":"SUM(T636:T639)","v":0},{"$f":"SUM(U636:U639)","v":0},{"$f":"SUM(V636:V639)","v":0},{"$f":"SUM(W636:W639)","v":0},{"$f":"SUM(X636:X639)","v":0},{"$f":"SUM(Y636:Y639)","v":0},{"$f":"SUM(Z636:Z639)","v":0},{"$f":"SUM(AA636:AA639)","v":0},{"$f":"SUM(AB636:AB639)","v":0},{"$f":"SUM(AC636:AC639)","v":0},{"$f":"SUM(AD636:AD639)","v":0},{"$f":"SUM(AE636:AE639)","v":0},{"$f":"SUM(AF636:AF639)","v":0},{"$f":"SUM(AG636:AG639)","v":0},{"$f":"SUM(AH636:AH639)","v":0},{"$f":"SUM(AI636:AI639)","v":0},{"$f":"SUM(AJ636:AJ639)","v":0},{"$f":"SUM(AK636:AK639)","v":0},{"$f":"SUM(AL636:AL639)","v":0},{"$f":"SUM(AM636:AM639)","v":0},{"$f":"SUM(AN636:AN639)","v":0},{"$f":"SUM(AO636:AO639)","v":0},{"$f":"SUM(AP636:AP639)","v":0},{"$f":"SUM(AQ636:AQ639)","v":0},{"$f":"SUM(AR636:AR639)","v":0},{"$f":"SUM(AS636:AS639)","v":0},{"$f":"SUM(AT636:AT639)","v":0},{"$f":"SUM(AU636:AU639)","v":0},{"$f":"SUM(AV636:AV639)","v":0},{"$f":"SUM(AW636:AW639)","v":0},{"$f":"SUM(AX636:AX639)","v":0},{"$f":"SUM(AY636:AY639)","v":0},{"$f":"SUM(AZ636:AZ639)","v":0},{"$f":"SUM(BA636:BA639)","v":0},{"$f":"SUM(BB636:BB639)","v":0},{"$f":"SUM(BC636:BC639)","v":0},{"$f":"SUM(BD636:BD639)","v":0},{"$f":"SUM(BE636:BE639)","v":0},{"$f":"SUM(BF636:BF639)","v":0},{"$f":"SUM(BG636:BG639)","v":0},{"$f":"SUM(BH636:BH639)","v":0},{"$f":"SUM(BI636:BI639)","v":0},{"$f":"SUM(BJ636:BJ639)","v":0},{"$f":"SUM(BK636:BK639)","v":0},{"$f":"SUM(BL636:BL639)","v":0},{"$f":"SUM(BM636:BM639)","v":0},{"$f":"SUM(BN636:BN639)","v":0},{"$f":"SUM(BO636:BO639)","v":0},{"$f":"SUM(BP636:BP639)","v":0},{"$f":"SUM(BQ636:BQ639)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J642:BQ642)","v":0},null,null,null,null,null,{"$f":"J633*J$15","v":0},{"$f":"K633*K$15","v":0},{"$f":"L633*L$15","v":0},{"$f":"M633*M$15","v":0},{"$f":"N633*N$15","v":0},{"$f":"O633*O$15","v":0},{"$f":"P633*P$15","v":0},{"$f":"Q633*Q$15","v":0},{"$f":"R633*R$15","v":0},{"$f":"S633*S$15","v":0},{"$f":"T633*T$15","v":0},{"$f":"U633*U$15","v":0},{"$f":"V633*V$15","v":0},{"$f":"W633*W$15","v":0},{"$f":"X633*X$15","v":0},{"$f":"Y633*Y$15","v":0},{"$f":"Z633*Z$15","v":0},{"$f":"AA633*AA$15","v":0},{"$f":"AB633*AB$15","v":0},{"$f":"AC633*AC$15","v":0},{"$f":"AD633*AD$15","v":0},{"$f":"AE633*AE$15","v":0},{"$f":"AF633*AF$15","v":0},{"$f":"AG633*AG$15","v":0},{"$f":"AH633*AH$15","v":0},{"$f":"AI633*AI$15","v":0},{"$f":"AJ633*AJ$15","v":0},{"$f":"AK633*AK$15","v":0},{"$f":"AL633*AL$15","v":0},{"$f":"AM633*AM$15","v":0},{"$f":"AN633*AN$15","v":0},{"$f":"AO633*AO$15","v":0},{"$f":"AP633*AP$15","v":0},{"$f":"AQ633*AQ$15","v":0},{"$f":"AR633*AR$15","v":0},{"$f":"AS633*AS$15","v":0},{"$f":"AT633*AT$15","v":0},{"$f":"AU633*AU$15","v":0},{"$f":"AV633*AV$15","v":0},{"$f":"AW633*AW$15","v":0},{"$f":"AX633*AX$15","v":0},{"$f":"AY633*AY$15","v":0},{"$f":"AZ633*AZ$15","v":0},{"$f":"BA633*BA$15","v":0},{"$f":"BB633*BB$15","v":0},{"$f":"BC633*BC$15","v":0},{"$f":"BD633*BD$15","v":0},{"$f":"BE633*BE$15","v":0},{"$f":"BF633*BF$15","v":0},{"$f":"BG633*BG$15","v":0},{"$f":"BH633*BH$15","v":0},{"$f":"BI633*BI$15","v":0},{"$f":"BJ633*BJ$15","v":0},{"$f":"BK633*BK$15","v":0},{"$f":"BL633*BL$15","v":0},{"$f":"BM633*BM$15","v":0},{"$f":"BN633*BN$15","v":0},{"$f":"BO633*BO$15","v":0},{"$f":"BP633*BP$15","v":0},{"$f":"BQ633*BQ$15","v":0}]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D636*100)/D642,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D637*100)/D642,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D638*100)/D642,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B492","v":"LCO - HTHW"},"p/kWh",{"$f":"SUM(D644:D647)","v":0}]
[]
[null,{"$f":"INDEX(lstHeatOutput,G650,1)","v":"Steam"},null,null,null,null,{"$f":"MAX(G$9:G649)+1","v":5}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G650,1)","v":0},{"$f":"D653-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G650,1)","v":0},{"$f":"ROUND(D654,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E654+E653,0)+D655","v":-2019},null,null,null,null,{"$f":"1*($E655=J$5)","v":0},{"$f":"1*($E655=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J655,,-MIN(J$5,$E654))","v":0},{"$f":"OFFSET(K655,,-MIN(K$5,$E654))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J655:J656)","v":0},{"$f":"SUM(K655:K656)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D659=\"\",FALSE,D659)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G650,1)","v":0},null,null,null,null,null,{"$f":"J657*$D661","v":0},{"$f":"K657*$D661","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E659,J660,J661)","v":0},{"$f":"IF($E659,K660,K661)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I668","v":0},{"$f":"J668","v":0},{"$f":"K668","v":0},{"$f":"L668","v":0},{"$f":"M668","v":0},{"$f":"N668","v":0},{"$f":"O668","v":0},{"$f":"P668","v":0},{"$f":"Q668","v":0},{"$f":"R668","v":0},{"$f":"S668","v":0},{"$f":"T668","v":0},{"$f":"U668","v":0},{"$f":"V668","v":0},{"$f":"W668","v":0},{"$f":"X668","v":0},{"$f":"Y668","v":0},{"$f":"Z668","v":0},{"$f":"AA668","v":0},{"$f":"AB668","v":0},{"$f":"AC668","v":0},{"$f":"AD668","v":0},{"$f":"AE668","v":0},{"$f":"AF668","v":0},{"$f":"AG668","v":0},{"$f":"AH668","v":0},{"$f":"AI668","v":0},{"$f":"AJ668","v":0},{"$f":"AK668","v":0},{"$f":"AL668","v":0},{"$f":"AM668","v":0},{"$f":"AN668","v":0},{"$f":"AO668","v":0},{"$f":"AP668","v":0},{"$f":"AQ668","v":0},{"$f":"AR668","v":0},{"$f":"AS668","v":0},{"$f":"AT668","v":0},{"$f":"AU668","v":0},{"$f":"AV668","v":0},{"$f":"AW668","v":0},{"$f":"AX668","v":0},{"$f":"AY668","v":0},{"$f":"AZ668","v":0},{"$f":"BA668","v":0},{"$f":"BB668","v":0},{"$f":"BC668","v":0},{"$f":"BD668","v":0},{"$f":"BE668","v":0},{"$f":"BF668","v":0},{"$f":"BG668","v":0},{"$f":"BH668","v":0},{"$f":"BI668","v":0},{"$f":"BJ668","v":0},{"$f":"BK668","v":0},{"$f":"BL668","v":0},{"$f":"BM668","v":0},{"$f":"BN668","v":0},{"$f":"BO668","v":0},{"$f":"BP668","v":0}]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J662","v":0},{"$f":"K662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J665,,,,-MIN(J$5,$E654)))/$E654,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q665,,,,-MIN(Q$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R665,,,,-MIN(R$5,$E654)))/$E654,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J664:J667)","v":0},{"$f":"SUM(K664:K667)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J670:BQ670)","v":0},null,null,null,null,null,{"$f":"J665*J$11","v":0},{"$f":"K665*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J671:BQ671)","v":0},null,null,null,null,null,{"$f":"-J668*J$12","v":0},{"$f":"-K668*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D674=\"\",FALSE,D674)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E674,D678,D675)","v":0.2},{"$f":"IF(E674,D679,D676)","v":0},null,null,null,null,{"$f":"J670*$D681*$E681","v":0},{"$f":"K670*$D681*$E681","v":0},{"$f":"L670*$D681*$E681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D684=\"\",FALSE,D684)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G650,1)","v":0},null,null,null,null,null,{"$f":"$D685*J$11*SUMPRODUCT($E687:$E696,J687:J696)","v":0},{"$f":"$D685*K$11*SUMPRODUCT($E687:$E696,K687:K696)","v":0},{"$f":"$D685*L$11*SUMPRODUCT($E687:$E696,L687:L696)","v":0},{"$f":"$D685*M$11*SUMPRODUCT($E687:$E696,M687:M696)","v":0},{"$f":"$D685*N$11*SUMPRODUCT($E687:$E696,N687:N696)","v":0},{"$f":"$D685*O$11*SUMPRODUCT($E687:$E696,O687:O696)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A686+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G650,A687)","v":0},null,null,null,null,{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D687,1),0)","v":1},{"$f":"IF($D687<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D687,1),0)","v":1}]
[{"$f":"A687+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G650,A688)","v":0},null,null,null,null,{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D688,1),0)","v":0},{"$f":"IF($D688<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D688,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G650,A689)","v":0},null,null,null,null,{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D689,1),0)","v":0},{"$f":"IF($D689<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D689,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G650,A690)","v":0},null,null,null,null,{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D690,1),0)","v":1},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D690,1),0)","v":1.0052957085745218},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D690,1),0)","v":1.0139726237679518},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D690,1),0)","v":1.024278801888763},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D690,1),0)","v":1.0343260009802493},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D690,1),0)","v":1.0418752727835072},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D690,1),0)","v":1.0616272499889974},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D690,1),0)","v":1.0910175101229334},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D690,1),0)","v":1.0505197786809435},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D690,1),0)","v":1.0370188049141225},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D690,1),0)","v":1.0628705811501187},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D690,1),0)","v":1.0582927553907506},{"$f":"IF($D690<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D690,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G650,A691)","v":0},null,null,null,null,{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D691,1),0)","v":1},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D691,1),0)","v":0.967384127627676},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D691,1),0)","v":0.97933740421848869},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D691,1),0)","v":1.0352202838806002},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D691,1),0)","v":1.0767224588506241},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D691,1),0)","v":1.1316206169189478},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D691,1),0)","v":1.1868506189912682},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D691,1),0)","v":1.2020490942788193},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D691,1),0)","v":1.2304397698662741},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D691,1),0)","v":1.2457529158936991},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D691,1),0)","v":1.2741374340069296},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D691,1),0)","v":1.2893637605197894},{"$f":"IF($D691<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D691,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G650,A692)","v":0},null,null,null,null,{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D692,1),0)","v":0},{"$f":"IF($D692<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D692,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G650,A693)","v":0},null,null,null,null,{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D693,1),0)","v":0},{"$f":"IF($D693<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D693,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G650,A694)","v":0},null,null,null,null,{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D694,1),0)","v":1},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D694,1),0)","v":0.99722399845312248},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D694,1),0)","v":0.99585960777984561},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D694,1),0)","v":1.0067289755635258},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D694,1),0)","v":1.0177435716203453},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D694,1),0)","v":1.0287581676771649},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D694,1),0)","v":1.0397727637339846},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D694,1),0)","v":1.0618019558476237},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D694,1),0)","v":1.0728165519044439},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D694,1),0)","v":1.0838311479612635},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D694,1),0)","v":1.1058603400749025},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D694,1),0)","v":1.1168749361317221},{"$f":"IF($D694<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D694,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G650,A695)","v":0},null,null,null,null,{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D695,1),0)","v":0},{"$f":"IF($D695<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D695,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G650,A696)","v":0},null,null,null,null,{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D696,1),0)","v":0},{"$f":"IF($D696<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D696,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D700,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F700,1),0)","v":0},{"$f":"IF($F700<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F700,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J699*J700/100","v":0},{"$f":"K699*K700/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D705,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F705,1),0)","v":0},{"$f":"IF($F705<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F705,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J704*J705/100","v":0},{"$f":"K704*K705/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D710,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F710,1),0)","v":0},{"$f":"IF($F710<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F710,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J709*J710/100","v":0},{"$f":"K709*K710/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D715,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F715,1),0)","v":0},{"$f":"IF($F715<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F715,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J714*J715/100","v":0},{"$f":"K714*K715/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D720,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F720,1),0)","v":0},{"$f":"IF($F720<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F720,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J719*J720/100","v":0},{"$f":"K719*K720/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J721+J716+J711+J706+J701","v":0},{"$f":"K721+K716+K711+K706+K701","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E684,J723,J685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E684,AP723,AP685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D728=\"\",FALSE,D728)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E728,D732,D729)","v":0.2},{"$f":"IF(E728,D733,D730)","v":0},null,null,null,null,{"$f":"J725*$D735*$E735","v":0},{"$f":"K725*$D735*$E735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D738=\"\",FALSE,D738)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G650,1)","v":0},null,null,null,null,null,{"$f":"$D739*J$11","v":0},{"$f":"$D739*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J739*J$13","v":0},{"$f":"K739*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J742*J645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP742*AP645","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E738,J743,J740)","v":0},{"$f":"IF($E738,K743,K740)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D748=\"\",FALSE,D748)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E748,D752,D749)","v":0.2},{"$f":"IF(E748,D753,D750)","v":0},null,null,null,null,{"$f":"J745*$D755*$E755","v":0},{"$f":"K745*$D755*$E755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D758=\"\",FALSE,D758)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G650,1)+INDEX($I$1230:$I$1236,G650,1)","v":0},null,null,null,null,null,{"$f":"$D759*J$11","v":0},{"$f":"$D759*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E758,J760,J759)","v":0},{"$f":"IF($E758,K760,K759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D765=\"\",FALSE,D765)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E765,D769,D766)","v":0.2},{"$f":"IF(E765,D770,D767)","v":0},null,null,null,null,{"$f":"J762*$D772*$E772","v":0},{"$f":"K762*$D772*$E772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J775:BQ775)","v":0},null,null,null,null,null,{"$f":"J670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J776:BQ776)","v":0},null,null,null,null,null,{"$f":"J681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J777:BQ777)","v":0},null,null,null,null,null,{"$f":"J671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J725","v":0},{"$f":"K725","v":0},{"$f":"L725","v":0},{"$f":"M725","v":0},{"$f":"N725","v":0},{"$f":"O725","v":0},{"$f":"P725","v":0},{"$f":"Q725","v":0},{"$f":"R725","v":0},{"$f":"S725","v":0},{"$f":"T725","v":0},{"$f":"U725","v":0},{"$f":"V725","v":0},{"$f":"W725","v":0},{"$f":"X725","v":0},{"$f":"Y725","v":0},{"$f":"Z725","v":0},{"$f":"AA725","v":0},{"$f":"AB725","v":0},{"$f":"AC725","v":0},{"$f":"AD725","v":0},{"$f":"AE725","v":0},{"$f":"AF725","v":0},{"$f":"AG725","v":0},{"$f":"AH725","v":0},{"$f":"AI725","v":0},{"$f":"AJ725","v":0},{"$f":"AK725","v":0},{"$f":"AL725","v":0},{"$f":"AM725","v":0},{"$f":"AN725","v":0},{"$f":"AO725","v":0},{"$f":"AP725","v":0},{"$f":"AQ725","v":0},{"$f":"AR725","v":0},{"$f":"AS725","v":0},{"$f":"AT725","v":0},{"$f":"AU725","v":0},{"$f":"AV725","v":0},{"$f":"AW725","v":0},{"$f":"AX725","v":0},{"$f":"AY725","v":0},{"$f":"AZ725","v":0},{"$f":"BA725","v":0},{"$f":"BB725","v":0},{"$f":"BC725","v":0},{"$f":"BD725","v":0},{"$f":"BE725","v":0},{"$f":"BF725","v":0},{"$f":"BG725","v":0},{"$f":"BH725","v":0},{"$f":"BI725","v":0},{"$f":"BJ725","v":0},{"$f":"BK725","v":0},{"$f":"BL725","v":0},{"$f":"BM725","v":0},{"$f":"BN725","v":0},{"$f":"BO725","v":0},{"$f":"BP725","v":0},{"$f":"BQ725","v":0}]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J735","v":0},{"$f":"K735","v":0},{"$f":"L735","v":0},{"$f":"M735","v":0},{"$f":"N735","v":0},{"$f":"O735","v":0},{"$f":"P735","v":0},{"$f":"Q735","v":0},{"$f":"R735","v":0},{"$f":"S735","v":0},{"$f":"T735","v":0},{"$f":"U735","v":0},{"$f":"V735","v":0},{"$f":"W735","v":0},{"$f":"X735","v":0},{"$f":"Y735","v":0},{"$f":"Z735","v":0},{"$f":"AA735","v":0},{"$f":"AB735","v":0},{"$f":"AC735","v":0},{"$f":"AD735","v":0},{"$f":"AE735","v":0},{"$f":"AF735","v":0},{"$f":"AG735","v":0},{"$f":"AH735","v":0},{"$f":"AI735","v":0},{"$f":"AJ735","v":0},{"$f":"AK735","v":0},{"$f":"AL735","v":0},{"$f":"AM735","v":0},{"$f":"AN735","v":0},{"$f":"AO735","v":0},{"$f":"AP735","v":0},{"$f":"AQ735","v":0},{"$f":"AR735","v":0},{"$f":"AS735","v":0},{"$f":"AT735","v":0},{"$f":"AU735","v":0},{"$f":"AV735","v":0},{"$f":"AW735","v":0},{"$f":"AX735","v":0},{"$f":"AY735","v":0},{"$f":"AZ735","v":0},{"$f":"BA735","v":0},{"$f":"BB735","v":0},{"$f":"BC735","v":0},{"$f":"BD735","v":0},{"$f":"BE735","v":0},{"$f":"BF735","v":0},{"$f":"BG735","v":0},{"$f":"BH735","v":0},{"$f":"BI735","v":0},{"$f":"BJ735","v":0},{"$f":"BK735","v":0},{"$f":"BL735","v":0},{"$f":"BM735","v":0},{"$f":"BN735","v":0},{"$f":"BO735","v":0},{"$f":"BP735","v":0},{"$f":"BQ735","v":0}]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J745","v":0},{"$f":"K745","v":0},{"$f":"L745","v":0},{"$f":"M745","v":0},{"$f":"N745","v":0},{"$f":"O745","v":0},{"$f":"P745","v":0},{"$f":"Q745","v":0},{"$f":"R745","v":0},{"$f":"S745","v":0},{"$f":"T745","v":0},{"$f":"U745","v":0},{"$f":"V745","v":0},{"$f":"W745","v":0},{"$f":"X745","v":0},{"$f":"Y745","v":0},{"$f":"Z745","v":0},{"$f":"AA745","v":0},{"$f":"AB745","v":0},{"$f":"AC745","v":0},{"$f":"AD745","v":0},{"$f":"AE745","v":0},{"$f":"AF745","v":0},{"$f":"AG745","v":0},{"$f":"AH745","v":0},{"$f":"AI745","v":0},{"$f":"AJ745","v":0},{"$f":"AK745","v":0},{"$f":"AL745","v":0},{"$f":"AM745","v":0},{"$f":"AN745","v":0},{"$f":"AO745","v":0},{"$f":"AP745","v":0},{"$f":"AQ745","v":0},{"$f":"AR745","v":0},{"$f":"AS745","v":0},{"$f":"AT745","v":0},{"$f":"AU745","v":0},{"$f":"AV745","v":0},{"$f":"AW745","v":0},{"$f":"AX745","v":0},{"$f":"AY745","v":0},{"$f":"AZ745","v":0},{"$f":"BA745","v":0},{"$f":"BB745","v":0},{"$f":"BC745","v":0},{"$f":"BD745","v":0},{"$f":"BE745","v":0},{"$f":"BF745","v":0},{"$f":"BG745","v":0},{"$f":"BH745","v":0},{"$f":"BI745","v":0},{"$f":"BJ745","v":0},{"$f":"BK745","v":0},{"$f":"BL745","v":0},{"$f":"BM745","v":0},{"$f":"BN745","v":0},{"$f":"BO745","v":0},{"$f":"BP745","v":0},{"$f":"BQ745","v":0}]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J755","v":0},{"$f":"K755","v":0},{"$f":"L755","v":0},{"$f":"M755","v":0},{"$f":"N755","v":0},{"$f":"O755","v":0},{"$f":"P755","v":0},{"$f":"Q755","v":0},{"$f":"R755","v":0},{"$f":"S755","v":0},{"$f":"T755","v":0},{"$f":"U755","v":0},{"$f":"V755","v":0},{"$f":"W755","v":0},{"$f":"X755","v":0},{"$f":"Y755","v":0},{"$f":"Z755","v":0},{"$f":"AA755","v":0},{"$f":"AB755","v":0},{"$f":"AC755","v":0},{"$f":"AD755","v":0},{"$f":"AE755","v":0},{"$f":"AF755","v":0},{"$f":"AG755","v":0},{"$f":"AH755","v":0},{"$f":"AI755","v":0},{"$f":"AJ755","v":0},{"$f":"AK755","v":0},{"$f":"AL755","v":0},{"$f":"AM755","v":0},{"$f":"AN755","v":0},{"$f":"AO755","v":0},{"$f":"AP755","v":0},{"$f":"AQ755","v":0},{"$f":"AR755","v":0},{"$f":"AS755","v":0},{"$f":"AT755","v":0},{"$f":"AU755","v":0},{"$f":"AV755","v":0},{"$f":"AW755","v":0},{"$f":"AX755","v":0},{"$f":"AY755","v":0},{"$f":"AZ755","v":0},{"$f":"BA755","v":0},{"$f":"BB755","v":0},{"$f":"BC755","v":0},{"$f":"BD755","v":0},{"$f":"BE755","v":0},{"$f":"BF755","v":0},{"$f":"BG755","v":0},{"$f":"BH755","v":0},{"$f":"BI755","v":0},{"$f":"BJ755","v":0},{"$f":"BK755","v":0},{"$f":"BL755","v":0},{"$f":"BM755","v":0},{"$f":"BN755","v":0},{"$f":"BO755","v":0},{"$f":"BP755","v":0},{"$f":"BQ755","v":0}]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J772","v":0},{"$f":"K772","v":0},{"$f":"L772","v":0},{"$f":"M772","v":0},{"$f":"N772","v":0},{"$f":"O772","v":0},{"$f":"P772","v":0},{"$f":"Q772","v":0},{"$f":"R772","v":0},{"$f":"S772","v":0},{"$f":"T772","v":0},{"$f":"U772","v":0},{"$f":"V772","v":0},{"$f":"W772","v":0},{"$f":"X772","v":0},{"$f":"Y772","v":0},{"$f":"Z772","v":0},{"$f":"AA772","v":0},{"$f":"AB772","v":0},{"$f":"AC772","v":0},{"$f":"AD772","v":0},{"$f":"AE772","v":0},{"$f":"AF772","v":0},{"$f":"AG772","v":0},{"$f":"AH772","v":0},{"$f":"AI772","v":0},{"$f":"AJ772","v":0},{"$f":"AK772","v":0},{"$f":"AL772","v":0},{"$f":"AM772","v":0},{"$f":"AN772","v":0},{"$f":"AO772","v":0},{"$f":"AP772","v":0},{"$f":"AQ772","v":0},{"$f":"AR772","v":0},{"$f":"AS772","v":0},{"$f":"AT772","v":0},{"$f":"AU772","v":0},{"$f":"AV772","v":0},{"$f":"AW772","v":0},{"$f":"AX772","v":0},{"$f":"AY772","v":0},{"$f":"AZ772","v":0},{"$f":"BA772","v":0},{"$f":"BB772","v":0},{"$f":"BC772","v":0},{"$f":"BD772","v":0},{"$f":"BE772","v":0},{"$f":"BF772","v":0},{"$f":"BG772","v":0},{"$f":"BH772","v":0},{"$f":"BI772","v":0},{"$f":"BJ772","v":0},{"$f":"BK772","v":0},{"$f":"BL772","v":0},{"$f":"BM772","v":0},{"$f":"BN772","v":0},{"$f":"BO772","v":0},{"$f":"BP772","v":0},{"$f":"BQ772","v":0}]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J785:BQ785)","v":0},null,null,null,null,null,{"$f":"SUM(J775:J784)","v":0},{"$f":"SUM(K775:K784)","v":0},{"$f":"SUM(L775:L784)","v":0},{"$f":"SUM(M775:M784)","v":0},{"$f":"SUM(N775:N784)","v":0},{"$f":"SUM(O775:O784)","v":0},{"$f":"SUM(P775:P784)","v":0},{"$f":"SUM(Q775:Q784)","v":0},{"$f":"SUM(R775:R784)","v":0},{"$f":"SUM(S775:S784)","v":0},{"$f":"SUM(T775:T784)","v":0},{"$f":"SUM(U775:U784)","v":0},{"$f":"SUM(V775:V784)","v":0},{"$f":"SUM(W775:W784)","v":0},{"$f":"SUM(X775:X784)","v":0},{"$f":"SUM(Y775:Y784)","v":0},{"$f":"SUM(Z775:Z784)","v":0},{"$f":"SUM(AA775:AA784)","v":0},{"$f":"SUM(AB775:AB784)","v":0},{"$f":"SUM(AC775:AC784)","v":0},{"$f":"SUM(AD775:AD784)","v":0},{"$f":"SUM(AE775:AE784)","v":0},{"$f":"SUM(AF775:AF784)","v":0},{"$f":"SUM(AG775:AG784)","v":0},{"$f":"SUM(AH775:AH784)","v":0},{"$f":"SUM(AI775:AI784)","v":0},{"$f":"SUM(AJ775:AJ784)","v":0},{"$f":"SUM(AK775:AK784)","v":0},{"$f":"SUM(AL775:AL784)","v":0},{"$f":"SUM(AM775:AM784)","v":0},{"$f":"SUM(AN775:AN784)","v":0},{"$f":"SUM(AO775:AO784)","v":0},{"$f":"SUM(AP775:AP784)","v":0},{"$f":"SUM(AQ775:AQ784)","v":0},{"$f":"SUM(AR775:AR784)","v":0},{"$f":"SUM(AS775:AS784)","v":0},{"$f":"SUM(AT775:AT784)","v":0},{"$f":"SUM(AU775:AU784)","v":0},{"$f":"SUM(AV775:AV784)","v":0},{"$f":"SUM(AW775:AW784)","v":0},{"$f":"SUM(AX775:AX784)","v":0},{"$f":"SUM(AY775:AY784)","v":0},{"$f":"SUM(AZ775:AZ784)","v":0},{"$f":"SUM(BA775:BA784)","v":0},{"$f":"SUM(BB775:BB784)","v":0},{"$f":"SUM(BC775:BC784)","v":0},{"$f":"SUM(BD775:BD784)","v":0},{"$f":"SUM(BE775:BE784)","v":0},{"$f":"SUM(BF775:BF784)","v":0},{"$f":"SUM(BG775:BG784)","v":0},{"$f":"SUM(BH775:BH784)","v":0},{"$f":"SUM(BI775:BI784)","v":0},{"$f":"SUM(BJ775:BJ784)","v":0},{"$f":"SUM(BK775:BK784)","v":0},{"$f":"SUM(BL775:BL784)","v":0},{"$f":"SUM(BM775:BM784)","v":0},{"$f":"SUM(BN775:BN784)","v":0},{"$f":"SUM(BO775:BO784)","v":0},{"$f":"SUM(BP775:BP784)","v":0},{"$f":"SUM(BQ775:BQ784)","v":0}]
[]
[null,{"$f":"B650","v":"Steam"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D788=\"\",FALSE,D788)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G650,1)","v":0},null,null,null,null,null,{"$f":"$D789*J$11","v":0},{"$f":"$D789*K$11","v":0},{"$f":"$D789*L$11","v":0},{"$f":"$D789*M$11","v":0},{"$f":"$D789*N$11","v":0},{"$f":"$D789*O$11","v":0},{"$f":"$D789*P$11","v":0},{"$f":"$D789*Q$11","v":0},{"$f":"$D789*R$11","v":0},{"$f":"$D789*S$11","v":0},{"$f":"$D789*T$11","v":0},{"$f":"$D789*U$11","v":0},{"$f":"$D789*V$11","v":0},{"$f":"$D789*W$11","v":0},{"$f":"$D789*X$11","v":0},{"$f":"$D789*Y$11","v":0},{"$f":"$D789*Z$11","v":0},{"$f":"$D789*AA$11","v":0},{"$f":"$D789*AB$11","v":0},{"$f":"$D789*AC$11","v":0},{"$f":"$D789*AD$11","v":0},{"$f":"$D789*AE$11","v":0},{"$f":"$D789*AF$11","v":0},{"$f":"$D789*AG$11","v":0},{"$f":"$D789*AH$11","v":0},{"$f":"$D789*AI$11","v":0},{"$f":"$D789*AJ$11","v":0},{"$f":"$D789*AK$11","v":0},{"$f":"$D789*AL$11","v":0},{"$f":"$D789*AM$11","v":0},{"$f":"$D789*AN$11","v":0},{"$f":"$D789*AO$11","v":0},{"$f":"$D789*AP$11","v":0},{"$f":"$D789*AQ$11","v":0},{"$f":"$D789*AR$11","v":0},{"$f":"$D789*AS$11","v":0},{"$f":"$D789*AT$11","v":0},{"$f":"$D789*AU$11","v":0},{"$f":"$D789*AV$11","v":0},{"$f":"$D789*AW$11","v":0},{"$f":"$D789*AX$11","v":0},{"$f":"$D789*AY$11","v":0},{"$f":"$D789*AZ$11","v":0},{"$f":"$D789*BA$11","v":0},{"$f":"$D789*BB$11","v":0},{"$f":"$D789*BC$11","v":0},{"$f":"$D789*BD$11","v":0},{"$f":"$D789*BE$11","v":0},{"$f":"$D789*BF$11","v":0},{"$f":"$D789*BG$11","v":0},{"$f":"$D789*BH$11","v":0},{"$f":"$D789*BI$11","v":0},{"$f":"$D789*BJ$11","v":0},{"$f":"$D789*BK$11","v":0},{"$f":"$D789*BL$11","v":0},{"$f":"$D789*BM$11","v":0},{"$f":"$D789*BN$11","v":0},{"$f":"$D789*BO$11","v":0},{"$f":"$D789*BP$11","v":0},{"$f":"$D789*BQ$11","v":0}]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E788,J790,J789)","v":0},{"$f":"IF($E788,K790,K789)","v":0},{"$f":"IF($E788,L790,L789)","v":0},{"$f":"IF($E788,M790,M789)","v":0},{"$f":"IF($E788,N790,N789)","v":0},{"$f":"IF($E788,O790,O789)","v":0},{"$f":"IF($E788,P790,P789)","v":0},{"$f":"IF($E788,Q790,Q789)","v":0},{"$f":"IF($E788,R790,R789)","v":0},{"$f":"IF($E788,S790,S789)","v":0},{"$f":"IF($E788,T790,T789)","v":0},{"$f":"IF($E788,U790,U789)","v":0},{"$f":"IF($E788,V790,V789)","v":0},{"$f":"IF($E788,W790,W789)","v":0},{"$f":"IF($E788,X790,X789)","v":0},{"$f":"IF($E788,Y790,Y789)","v":0},{"$f":"IF($E788,Z790,Z789)","v":0},{"$f":"IF($E788,AA790,AA789)","v":0},{"$f":"IF($E788,AB790,AB789)","v":0},{"$f":"IF($E788,AC790,AC789)","v":0},{"$f":"IF($E788,AD790,AD789)","v":0},{"$f":"IF($E788,AE790,AE789)","v":0},{"$f":"IF($E788,AF790,AF789)","v":0},{"$f":"IF($E788,AG790,AG789)","v":0},{"$f":"IF($E788,AH790,AH789)","v":0},{"$f":"IF($E788,AI790,AI789)","v":0},{"$f":"IF($E788,AJ790,AJ789)","v":0},{"$f":"IF($E788,AK790,AK789)","v":0},{"$f":"IF($E788,AL790,AL789)","v":0},{"$f":"IF($E788,AM790,AM789)","v":0},{"$f":"IF($E788,AN790,AN789)","v":0},{"$f":"IF($E788,AO790,AO789)","v":0},{"$f":"IF($E788,AP790,AP789)","v":0},{"$f":"IF($E788,AQ790,AQ789)","v":0},{"$f":"IF($E788,AR790,AR789)","v":0},{"$f":"IF($E788,AS790,AS789)","v":0},{"$f":"IF($E788,AT790,AT789)","v":0},{"$f":"IF($E788,AU790,AU789)","v":0},{"$f":"IF($E788,AV790,AV789)","v":0},{"$f":"IF($E788,AW790,AW789)","v":0},{"$f":"IF($E788,AX790,AX789)","v":0},{"$f":"IF($E788,AY790,AY789)","v":0},{"$f":"IF($E788,AZ790,AZ789)","v":0},{"$f":"IF($E788,BA790,BA789)","v":0},{"$f":"IF($E788,BB790,BB789)","v":0},{"$f":"IF($E788,BC790,BC789)","v":0},{"$f":"IF($E788,BD790,BD789)","v":0},{"$f":"IF($E788,BE790,BE789)","v":0},{"$f":"IF($E788,BF790,BF789)","v":0},{"$f":"IF($E788,BG790,BG789)","v":0},{"$f":"IF($E788,BH790,BH789)","v":0},{"$f":"IF($E788,BI790,BI789)","v":0},{"$f":"IF($E788,BJ790,BJ789)","v":0},{"$f":"IF($E788,BK790,BK789)","v":0},{"$f":"IF($E788,BL790,BL789)","v":0},{"$f":"IF($E788,BM790,BM789)","v":0},{"$f":"IF($E788,BN790,BN789)","v":0},{"$f":"IF($E788,BO790,BO789)","v":0},{"$f":"IF($E788,BP790,BP789)","v":0},{"$f":"IF($E788,BQ790,BQ789)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J794:BQ794)","v":0},null,null,null,null,null,{"$f":"SUM(J775:J777)*J$14","v":0},{"$f":"SUM(K775:K777)*K$14","v":0},{"$f":"SUM(L775:L777)*L$14","v":0},{"$f":"SUM(M775:M777)*M$14","v":0},{"$f":"SUM(N775:N777)*N$14","v":0},{"$f":"SUM(O775:O777)*O$14","v":0},{"$f":"SUM(P775:P777)*P$14","v":0},{"$f":"SUM(Q775:Q777)*Q$14","v":0},{"$f":"SUM(R775:R777)*R$14","v":0},{"$f":"SUM(S775:S777)*S$14","v":0},{"$f":"SUM(T775:T777)*T$14","v":0},{"$f":"SUM(U775:U777)*U$14","v":0},{"$f":"SUM(V775:V777)*V$14","v":0},{"$f":"SUM(W775:W777)*W$14","v":0},{"$f":"SUM(X775:X777)*X$14","v":0},{"$f":"SUM(Y775:Y777)*Y$14","v":0},{"$f":"SUM(Z775:Z777)*Z$14","v":0},{"$f":"SUM(AA775:AA777)*AA$14","v":0},{"$f":"SUM(AB775:AB777)*AB$14","v":0},{"$f":"SUM(AC775:AC777)*AC$14","v":0},{"$f":"SUM(AD775:AD777)*AD$14","v":0},{"$f":"SUM(AE775:AE777)*AE$14","v":0},{"$f":"SUM(AF775:AF777)*AF$14","v":0},{"$f":"SUM(AG775:AG777)*AG$14","v":0},{"$f":"SUM(AH775:AH777)*AH$14","v":0},{"$f":"SUM(AI775:AI777)*AI$14","v":0},{"$f":"SUM(AJ775:AJ777)*AJ$14","v":0},{"$f":"SUM(AK775:AK777)*AK$14","v":0},{"$f":"SUM(AL775:AL777)*AL$14","v":0},{"$f":"SUM(AM775:AM777)*AM$14","v":0},{"$f":"SUM(AN775:AN777)*AN$14","v":0},{"$f":"SUM(AO775:AO777)*AO$14","v":0},{"$f":"SUM(AP775:AP777)*AP$14","v":0},{"$f":"SUM(AQ775:AQ777)*AQ$14","v":0},{"$f":"SUM(AR775:AR777)*AR$14","v":0},{"$f":"SUM(AS775:AS777)*AS$14","v":0},{"$f":"SUM(AT775:AT777)*AT$14","v":0},{"$f":"SUM(AU775:AU777)*AU$14","v":0},{"$f":"SUM(AV775:AV777)*AV$14","v":0},{"$f":"SUM(AW775:AW777)*AW$14","v":0},{"$f":"SUM(AX775:AX777)*AX$14","v":0},{"$f":"SUM(AY775:AY777)*AY$14","v":0},{"$f":"SUM(AZ775:AZ777)*AZ$14","v":0},{"$f":"SUM(BA775:BA777)*BA$14","v":0},{"$f":"SUM(BB775:BB777)*BB$14","v":0},{"$f":"SUM(BC775:BC777)*BC$14","v":0},{"$f":"SUM(BD775:BD777)*BD$14","v":0},{"$f":"SUM(BE775:BE777)*BE$14","v":0},{"$f":"SUM(BF775:BF777)*BF$14","v":0},{"$f":"SUM(BG775:BG777)*BG$14","v":0},{"$f":"SUM(BH775:BH777)*BH$14","v":0},{"$f":"SUM(BI775:BI777)*BI$14","v":0},{"$f":"SUM(BJ775:BJ777)*BJ$14","v":0},{"$f":"SUM(BK775:BK777)*BK$14","v":0},{"$f":"SUM(BL775:BL777)*BL$14","v":0},{"$f":"SUM(BM775:BM777)*BM$14","v":0},{"$f":"SUM(BN775:BN777)*BN$14","v":0},{"$f":"SUM(BO775:BO777)*BO$14","v":0},{"$f":"SUM(BP775:BP777)*BP$14","v":0},{"$f":"SUM(BQ775:BQ777)*BQ$14","v":0}]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J795:BQ795)","v":0},null,null,null,null,null,{"$f":"SUM(J778:J781)*J$15","v":0},{"$f":"SUM(K778:K781)*K$15","v":0},{"$f":"SUM(L778:L781)*L$15","v":0},{"$f":"SUM(M778:M781)*M$15","v":0},{"$f":"SUM(N778:N781)*N$15","v":0},{"$f":"SUM(O778:O781)*O$15","v":0},{"$f":"SUM(P778:P781)*P$15","v":0},{"$f":"SUM(Q778:Q781)*Q$15","v":0},{"$f":"SUM(R778:R781)*R$15","v":0},{"$f":"SUM(S778:S781)*S$15","v":0},{"$f":"SUM(T778:T781)*T$15","v":0},{"$f":"SUM(U778:U781)*U$15","v":0},{"$f":"SUM(V778:V781)*V$15","v":0},{"$f":"SUM(W778:W781)*W$15","v":0},{"$f":"SUM(X778:X781)*X$15","v":0},{"$f":"SUM(Y778:Y781)*Y$15","v":0},{"$f":"SUM(Z778:Z781)*Z$15","v":0},{"$f":"SUM(AA778:AA781)*AA$15","v":0},{"$f":"SUM(AB778:AB781)*AB$15","v":0},{"$f":"SUM(AC778:AC781)*AC$15","v":0},{"$f":"SUM(AD778:AD781)*AD$15","v":0},{"$f":"SUM(AE778:AE781)*AE$15","v":0},{"$f":"SUM(AF778:AF781)*AF$15","v":0},{"$f":"SUM(AG778:AG781)*AG$15","v":0},{"$f":"SUM(AH778:AH781)*AH$15","v":0},{"$f":"SUM(AI778:AI781)*AI$15","v":0},{"$f":"SUM(AJ778:AJ781)*AJ$15","v":0},{"$f":"SUM(AK778:AK781)*AK$15","v":0},{"$f":"SUM(AL778:AL781)*AL$15","v":0},{"$f":"SUM(AM778:AM781)*AM$15","v":0},{"$f":"SUM(AN778:AN781)*AN$15","v":0},{"$f":"SUM(AO778:AO781)*AO$15","v":0},{"$f":"SUM(AP778:AP781)*AP$15","v":0},{"$f":"SUM(AQ778:AQ781)*AQ$15","v":0},{"$f":"SUM(AR778:AR781)*AR$15","v":0},{"$f":"SUM(AS778:AS781)*AS$15","v":0},{"$f":"SUM(AT778:AT781)*AT$15","v":0},{"$f":"SUM(AU778:AU781)*AU$15","v":0},{"$f":"SUM(AV778:AV781)*AV$15","v":0},{"$f":"SUM(AW778:AW781)*AW$15","v":0},{"$f":"SUM(AX778:AX781)*AX$15","v":0},{"$f":"SUM(AY778:AY781)*AY$15","v":0},{"$f":"SUM(AZ778:AZ781)*AZ$15","v":0},{"$f":"SUM(BA778:BA781)*BA$15","v":0},{"$f":"SUM(BB778:BB781)*BB$15","v":0},{"$f":"SUM(BC778:BC781)*BC$15","v":0},{"$f":"SUM(BD778:BD781)*BD$15","v":0},{"$f":"SUM(BE778:BE781)*BE$15","v":0},{"$f":"SUM(BF778:BF781)*BF$15","v":0},{"$f":"SUM(BG778:BG781)*BG$15","v":0},{"$f":"SUM(BH778:BH781)*BH$15","v":0},{"$f":"SUM(BI778:BI781)*BI$15","v":0},{"$f":"SUM(BJ778:BJ781)*BJ$15","v":0},{"$f":"SUM(BK778:BK781)*BK$15","v":0},{"$f":"SUM(BL778:BL781)*BL$15","v":0},{"$f":"SUM(BM778:BM781)*BM$15","v":0},{"$f":"SUM(BN778:BN781)*BN$15","v":0},{"$f":"SUM(BO778:BO781)*BO$15","v":0},{"$f":"SUM(BP778:BP781)*BP$15","v":0},{"$f":"SUM(BQ778:BQ781)*BQ$15","v":0}]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J796:BQ796)","v":0},null,null,null,null,null,{"$f":"SUM(J782:J783)*J$15","v":0},{"$f":"SUM(K782:K783)*K$15","v":0},{"$f":"SUM(L782:L783)*L$15","v":0},{"$f":"SUM(M782:M783)*M$15","v":0},{"$f":"SUM(N782:N783)*N$15","v":0},{"$f":"SUM(O782:O783)*O$15","v":0},{"$f":"SUM(P782:P783)*P$15","v":0},{"$f":"SUM(Q782:Q783)*Q$15","v":0},{"$f":"SUM(R782:R783)*R$15","v":0},{"$f":"SUM(S782:S783)*S$15","v":0},{"$f":"SUM(T782:T783)*T$15","v":0},{"$f":"SUM(U782:U783)*U$15","v":0},{"$f":"SUM(V782:V783)*V$15","v":0},{"$f":"SUM(W782:W783)*W$15","v":0},{"$f":"SUM(X782:X783)*X$15","v":0},{"$f":"SUM(Y782:Y783)*Y$15","v":0},{"$f":"SUM(Z782:Z783)*Z$15","v":0},{"$f":"SUM(AA782:AA783)*AA$15","v":0},{"$f":"SUM(AB782:AB783)*AB$15","v":0},{"$f":"SUM(AC782:AC783)*AC$15","v":0},{"$f":"SUM(AD782:AD783)*AD$15","v":0},{"$f":"SUM(AE782:AE783)*AE$15","v":0},{"$f":"SUM(AF782:AF783)*AF$15","v":0},{"$f":"SUM(AG782:AG783)*AG$15","v":0},{"$f":"SUM(AH782:AH783)*AH$15","v":0},{"$f":"SUM(AI782:AI783)*AI$15","v":0},{"$f":"SUM(AJ782:AJ783)*AJ$15","v":0},{"$f":"SUM(AK782:AK783)*AK$15","v":0},{"$f":"SUM(AL782:AL783)*AL$15","v":0},{"$f":"SUM(AM782:AM783)*AM$15","v":0},{"$f":"SUM(AN782:AN783)*AN$15","v":0},{"$f":"SUM(AO782:AO783)*AO$15","v":0},{"$f":"SUM(AP782:AP783)*AP$15","v":0},{"$f":"SUM(AQ782:AQ783)*AQ$15","v":0},{"$f":"SUM(AR782:AR783)*AR$15","v":0},{"$f":"SUM(AS782:AS783)*AS$15","v":0},{"$f":"SUM(AT782:AT783)*AT$15","v":0},{"$f":"SUM(AU782:AU783)*AU$15","v":0},{"$f":"SUM(AV782:AV783)*AV$15","v":0},{"$f":"SUM(AW782:AW783)*AW$15","v":0},{"$f":"SUM(AX782:AX783)*AX$15","v":0},{"$f":"SUM(AY782:AY783)*AY$15","v":0},{"$f":"SUM(AZ782:AZ783)*AZ$15","v":0},{"$f":"SUM(BA782:BA783)*BA$15","v":0},{"$f":"SUM(BB782:BB783)*BB$15","v":0},{"$f":"SUM(BC782:BC783)*BC$15","v":0},{"$f":"SUM(BD782:BD783)*BD$15","v":0},{"$f":"SUM(BE782:BE783)*BE$15","v":0},{"$f":"SUM(BF782:BF783)*BF$15","v":0},{"$f":"SUM(BG782:BG783)*BG$15","v":0},{"$f":"SUM(BH782:BH783)*BH$15","v":0},{"$f":"SUM(BI782:BI783)*BI$15","v":0},{"$f":"SUM(BJ782:BJ783)*BJ$15","v":0},{"$f":"SUM(BK782:BK783)*BK$15","v":0},{"$f":"SUM(BL782:BL783)*BL$15","v":0},{"$f":"SUM(BM782:BM783)*BM$15","v":0},{"$f":"SUM(BN782:BN783)*BN$15","v":0},{"$f":"SUM(BO782:BO783)*BO$15","v":0},{"$f":"SUM(BP782:BP783)*BP$15","v":0},{"$f":"SUM(BQ782:BQ783)*BQ$15","v":0}]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J798:BQ798)","v":0},null,null,null,null,null,{"$f":"SUM(J794:J797)","v":0},{"$f":"SUM(K794:K797)","v":0},{"$f":"SUM(L794:L797)","v":0},{"$f":"SUM(M794:M797)","v":0},{"$f":"SUM(N794:N797)","v":0},{"$f":"SUM(O794:O797)","v":0},{"$f":"SUM(P794:P797)","v":0},{"$f":"SUM(Q794:Q797)","v":0},{"$f":"SUM(R794:R797)","v":0},{"$f":"SUM(S794:S797)","v":0},{"$f":"SUM(T794:T797)","v":0},{"$f":"SUM(U794:U797)","v":0},{"$f":"SUM(V794:V797)","v":0},{"$f":"SUM(W794:W797)","v":0},{"$f":"SUM(X794:X797)","v":0},{"$f":"SUM(Y794:Y797)","v":0},{"$f":"SUM(Z794:Z797)","v":0},{"$f":"SUM(AA794:AA797)","v":0},{"$f":"SUM(AB794:AB797)","v":0},{"$f":"SUM(AC794:AC797)","v":0},{"$f":"SUM(AD794:AD797)","v":0},{"$f":"SUM(AE794:AE797)","v":0},{"$f":"SUM(AF794:AF797)","v":0},{"$f":"SUM(AG794:AG797)","v":0},{"$f":"SUM(AH794:AH797)","v":0},{"$f":"SUM(AI794:AI797)","v":0},{"$f":"SUM(AJ794:AJ797)","v":0},{"$f":"SUM(AK794:AK797)","v":0},{"$f":"SUM(AL794:AL797)","v":0},{"$f":"SUM(AM794:AM797)","v":0},{"$f":"SUM(AN794:AN797)","v":0},{"$f":"SUM(AO794:AO797)","v":0},{"$f":"SUM(AP794:AP797)","v":0},{"$f":"SUM(AQ794:AQ797)","v":0},{"$f":"SUM(AR794:AR797)","v":0},{"$f":"SUM(AS794:AS797)","v":0},{"$f":"SUM(AT794:AT797)","v":0},{"$f":"SUM(AU794:AU797)","v":0},{"$f":"SUM(AV794:AV797)","v":0},{"$f":"SUM(AW794:AW797)","v":0},{"$f":"SUM(AX794:AX797)","v":0},{"$f":"SUM(AY794:AY797)","v":0},{"$f":"SUM(AZ794:AZ797)","v":0},{"$f":"SUM(BA794:BA797)","v":0},{"$f":"SUM(BB794:BB797)","v":0},{"$f":"SUM(BC794:BC797)","v":0},{"$f":"SUM(BD794:BD797)","v":0},{"$f":"SUM(BE794:BE797)","v":0},{"$f":"SUM(BF794:BF797)","v":0},{"$f":"SUM(BG794:BG797)","v":0},{"$f":"SUM(BH794:BH797)","v":0},{"$f":"SUM(BI794:BI797)","v":0},{"$f":"SUM(BJ794:BJ797)","v":0},{"$f":"SUM(BK794:BK797)","v":0},{"$f":"SUM(BL794:BL797)","v":0},{"$f":"SUM(BM794:BM797)","v":0},{"$f":"SUM(BN794:BN797)","v":0},{"$f":"SUM(BO794:BO797)","v":0},{"$f":"SUM(BP794:BP797)","v":0},{"$f":"SUM(BQ794:BQ797)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J800:BQ800)","v":0},null,null,null,null,null,{"$f":"J791*J$15","v":0},{"$f":"K791*K$15","v":0},{"$f":"L791*L$15","v":0},{"$f":"M791*M$15","v":0},{"$f":"N791*N$15","v":0},{"$f":"O791*O$15","v":0},{"$f":"P791*P$15","v":0},{"$f":"Q791*Q$15","v":0},{"$f":"R791*R$15","v":0},{"$f":"S791*S$15","v":0},{"$f":"T791*T$15","v":0},{"$f":"U791*U$15","v":0},{"$f":"V791*V$15","v":0},{"$f":"W791*W$15","v":0},{"$f":"X791*X$15","v":0},{"$f":"Y791*Y$15","v":0},{"$f":"Z791*Z$15","v":0},{"$f":"AA791*AA$15","v":0},{"$f":"AB791*AB$15","v":0},{"$f":"AC791*AC$15","v":0},{"$f":"AD791*AD$15","v":0},{"$f":"AE791*AE$15","v":0},{"$f":"AF791*AF$15","v":0},{"$f":"AG791*AG$15","v":0},{"$f":"AH791*AH$15","v":0},{"$f":"AI791*AI$15","v":0},{"$f":"AJ791*AJ$15","v":0},{"$f":"AK791*AK$15","v":0},{"$f":"AL791*AL$15","v":0},{"$f":"AM791*AM$15","v":0},{"$f":"AN791*AN$15","v":0},{"$f":"AO791*AO$15","v":0},{"$f":"AP791*AP$15","v":0},{"$f":"AQ791*AQ$15","v":0},{"$f":"AR791*AR$15","v":0},{"$f":"AS791*AS$15","v":0},{"$f":"AT791*AT$15","v":0},{"$f":"AU791*AU$15","v":0},{"$f":"AV791*AV$15","v":0},{"$f":"AW791*AW$15","v":0},{"$f":"AX791*AX$15","v":0},{"$f":"AY791*AY$15","v":0},{"$f":"AZ791*AZ$15","v":0},{"$f":"BA791*BA$15","v":0},{"$f":"BB791*BB$15","v":0},{"$f":"BC791*BC$15","v":0},{"$f":"BD791*BD$15","v":0},{"$f":"BE791*BE$15","v":0},{"$f":"BF791*BF$15","v":0},{"$f":"BG791*BG$15","v":0},{"$f":"BH791*BH$15","v":0},{"$f":"BI791*BI$15","v":0},{"$f":"BJ791*BJ$15","v":0},{"$f":"BK791*BK$15","v":0},{"$f":"BL791*BL$15","v":0},{"$f":"BM791*BM$15","v":0},{"$f":"BN791*BN$15","v":0},{"$f":"BO791*BO$15","v":0},{"$f":"BP791*BP$15","v":0},{"$f":"BQ791*BQ$15","v":0}]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D794*100)/D800,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D795*100)/D800,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D796*100)/D800,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B650","v":"LCO - Steam"},"p/kWh",{"$f":"SUM(D802:D805)","v":0}]
[]
[null,"LEVELISED COST OF HEAT"]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J811:BQ811)","v":0},null,null,null,null,null,{"$f":"J143+J301+J459+J617+J775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP143+AP301+AP459+AP617+AP775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J812:BQ812)","v":0},null,null,null,null,null,{"$f":"J144+J302+J460+J618+J776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP144+AP302+AP460+AP618+AP776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J813:BQ813)","v":0},null,null,null,null,null,{"$f":"J145+J303+J461+J619+J777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP145+AP303+AP461+AP619+AP777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J146+J304+J462+J620+J778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146+AP304+AP462+AP620+AP778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J147+J305+J463+J621+J779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP147+AP305+AP463+AP621+AP779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J148+J306+J464+J622+J780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP148+AP306+AP464+AP622+AP780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J149+J307+J465+J623+J781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP149+AP307+AP465+AP623+AP781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J150+J308+J466+J624+J782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP150+AP308+AP466+AP624+AP782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J151+J309+J467+J625+J783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP151+AP309+AP467+AP625+AP783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J821:BQ821)","v":0},null,null,null,null,null,{"$f":"SUM(J811:J820)","v":0},{"$f":"SUM(K811:K820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B808","v":"LEVELISED COST OF HEAT"}]
[]
[]
[]
[null,"Combined heat","kWh",null,null,null,null,null,null,{"$f":"J159+J317+J475+J633+J791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP159+AP317+AP475+AP633+AP791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J830:BQ830)","v":0},null,null,null,null,null,{"$f":"SUM(J811:J813)*J$14","v":0},{"$f":"SUM(K811:K813)*K$14","v":0},{"$f":"SUM(L811:L813)*L$14","v":0},{"$f":"SUM(M811:M813)*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J831:BQ831)","v":0},null,null,null,null,null,{"$f":"SUM(J814:J817)*J$15","v":0},{"$f":"SUM(K814:K817)*K$15","v":0},{"$f":"SUM(L814:L817)*L$15","v":0},{"$f":"SUM(M814:M817)*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J832:BQ832)","v":0},null,null,null,null,null,{"$f":"SUM(J818:J819)*J$15","v":0},{"$f":"SUM(K818:K819)*K$15","v":0},{"$f":"SUM(L818:L819)*L$15","v":0},{"$f":"SUM(M818:M819)*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J834:BQ834)","v":0},null,null,null,null,null,{"$f":"SUM(J830:J833)","v":0},{"$f":"SUM(K830:K833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J836:BQ836)","v":0},null,null,null,null,null,{"$f":"J827*J$15","v":0},{"$f":"K827*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D830*100)/D836,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D831*100)/D836,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D832*100)/D836,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B808","v":"LCO - LEVELISED COST OF HEAT"},"p/kWh",{"$f":"SUM(D838:D841)","v":0}]
[]
[null,"Cooling",null,null,null,null,{"$f":"MAX(G$9:G843)+1","v":6}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G844,1)","v":0},{"$f":"D847-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G844,1)","v":0},{"$f":"ROUND(D848,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E848+E847,0)+D849","v":-2019},null,null,null,null,{"$f":"1*($E849=J$5)","v":0},{"$f":"1*($E849=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J849,,-MIN(J$5,$E848))","v":0},{"$f":"OFFSET(K849,,-MIN(K$5,$E848))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J849:J850)","v":0},{"$f":"SUM(K849:K850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D853=\"\",FALSE,D853)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G844,1)","v":0},null,null,null,null,null,{"$f":"J851*$D855","v":0},{"$f":"K851*$D855","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E853,J854,J855)","v":0},{"$f":"IF($E853,K854,K855)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I862","v":0},{"$f":"J862","v":0},{"$f":"K862","v":0},{"$f":"L862","v":0},{"$f":"M862","v":0},{"$f":"N862","v":0},{"$f":"O862","v":0},{"$f":"P862","v":0},{"$f":"Q862","v":0},{"$f":"R862","v":0},{"$f":"S862","v":0},{"$f":"T862","v":0},{"$f":"U862","v":0},{"$f":"V862","v":0},{"$f":"W862","v":0},{"$f":"X862","v":0},{"$f":"Y862","v":0},{"$f":"Z862","v":0},{"$f":"AA862","v":0},{"$f":"AB862","v":0},{"$f":"AC862","v":0},{"$f":"AD862","v":0},{"$f":"AE862","v":0},{"$f":"AF862","v":0},{"$f":"AG862","v":0},{"$f":"AH862","v":0},{"$f":"AI862","v":0},{"$f":"AJ862","v":0},{"$f":"AK862","v":0},{"$f":"AL862","v":0},{"$f":"AM862","v":0},{"$f":"AN862","v":0},{"$f":"AO862","v":0},{"$f":"AP862","v":0},{"$f":"AQ862","v":0},{"$f":"AR862","v":0},{"$f":"AS862","v":0},{"$f":"AT862","v":0},{"$f":"AU862","v":0},{"$f":"AV862","v":0},{"$f":"AW862","v":0},{"$f":"AX862","v":0},{"$f":"AY862","v":0},{"$f":"AZ862","v":0},{"$f":"BA862","v":0},{"$f":"BB862","v":0},{"$f":"BC862","v":0},{"$f":"BD862","v":0},{"$f":"BE862","v":0},{"$f":"BF862","v":0},{"$f":"BG862","v":0},{"$f":"BH862","v":0},{"$f":"BI862","v":0},{"$f":"BJ862","v":0},{"$f":"BK862","v":0},{"$f":"BL862","v":0},{"$f":"BM862","v":0},{"$f":"BN862","v":0},{"$f":"BO862","v":0},{"$f":"BP862","v":0}]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J856","v":0},{"$f":"K856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J859,,,,-MIN(J$5,$E848)))/$E848,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q859,,,,-MIN(Q$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R859,,,,-MIN(R$5,$E848)))/$E848,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J858:J861)","v":0},{"$f":"SUM(K858:K861)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J864:BQ864)","v":0},null,null,null,null,null,{"$f":"J859*J$11","v":0},{"$f":"K859*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J865:BQ865)","v":0},null,null,null,null,null,{"$f":"-J862*J$12","v":0},{"$f":"-K862*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D868=\"\",FALSE,D868)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E868,D872,D869)","v":0.2},{"$f":"IF(E868,D873,D870)","v":0},null,null,null,null,{"$f":"J864*$D875*$E875","v":0},{"$f":"K864*$D875*$E875","v":0},{"$f":"L864*$D875*$E875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D878=\"\",FALSE,D878)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G844,1)","v":0},null,null,null,null,null,{"$f":"$D879*J$11*SUMPRODUCT($E881:$E890,J881:J890)","v":0},{"$f":"$D879*K$11*SUMPRODUCT($E881:$E890,K881:K890)","v":0},{"$f":"$D879*L$11*SUMPRODUCT($E881:$E890,L881:L890)","v":0},{"$f":"$D879*M$11*SUMPRODUCT($E881:$E890,M881:M890)","v":0},{"$f":"$D879*N$11*SUMPRODUCT($E881:$E890,N881:N890)","v":0},{"$f":"$D879*O$11*SUMPRODUCT($E881:$E890,O881:O890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A880+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G844,A881)","v":0},null,null,null,null,{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D881,1),0)","v":1},{"$f":"IF($D881<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D881,1),0)","v":1}]
[{"$f":"A881+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G844,A882)","v":0},null,null,null,null,{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D882,1),0)","v":0},{"$f":"IF($D882<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D882,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G844,A883)","v":0},null,null,null,null,{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D883,1),0)","v":0},{"$f":"IF($D883<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D883,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G844,A884)","v":0},null,null,null,null,{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D884,1),0)","v":1},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D884,1),0)","v":1.0052957085745218},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D884,1),0)","v":1.0139726237679518},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D884,1),0)","v":1.024278801888763},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D884,1),0)","v":1.0343260009802493},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D884,1),0)","v":1.0418752727835072},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D884,1),0)","v":1.0616272499889974},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D884,1),0)","v":1.0910175101229334},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D884,1),0)","v":1.0505197786809435},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D884,1),0)","v":1.0370188049141225},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D884,1),0)","v":1.0628705811501187},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D884,1),0)","v":1.0582927553907506},{"$f":"IF($D884<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D884,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G844,A885)","v":0},null,null,null,null,{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D885,1),0)","v":1},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D885,1),0)","v":0.967384127627676},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D885,1),0)","v":0.97933740421848869},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D885,1),0)","v":1.0352202838806002},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D885,1),0)","v":1.0767224588506241},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D885,1),0)","v":1.1316206169189478},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D885,1),0)","v":1.1868506189912682},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D885,1),0)","v":1.2020490942788193},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D885,1),0)","v":1.2304397698662741},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D885,1),0)","v":1.2457529158936991},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D885,1),0)","v":1.2741374340069296},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D885,1),0)","v":1.2893637605197894},{"$f":"IF($D885<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D885,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G844,A886)","v":0},null,null,null,null,{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D886,1),0)","v":0},{"$f":"IF($D886<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D886,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G844,A887)","v":0},null,null,null,null,{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D887,1),0)","v":0},{"$f":"IF($D887<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D887,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G844,A888)","v":0},null,null,null,null,{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D888,1),0)","v":1},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D888,1),0)","v":0.99722399845312248},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D888,1),0)","v":0.99585960777984561},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D888,1),0)","v":1.0067289755635258},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D888,1),0)","v":1.0177435716203453},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D888,1),0)","v":1.0287581676771649},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D888,1),0)","v":1.0397727637339846},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D888,1),0)","v":1.0618019558476237},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D888,1),0)","v":1.0728165519044439},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D888,1),0)","v":1.0838311479612635},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D888,1),0)","v":1.1058603400749025},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D888,1),0)","v":1.1168749361317221},{"$f":"IF($D888<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D888,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G844,A889)","v":0},null,null,null,null,{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D889,1),0)","v":0},{"$f":"IF($D889<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D889,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G844,A890)","v":0},null,null,null,null,{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D890,1),0)","v":0},{"$f":"IF($D890<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D890,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D894,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F894,1),0)","v":0},{"$f":"IF($F894<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F894,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J893*J894/100","v":0},{"$f":"K893*K894/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D899,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F899,1),0)","v":0},{"$f":"IF($F899<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F899,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J898*J899/100","v":0},{"$f":"K898*K899/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D904,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F904,1),0)","v":0},{"$f":"IF($F904<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F904,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J903*J904/100","v":0},{"$f":"K903*K904/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D909,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F909,1),0)","v":0},{"$f":"IF($F909<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F909,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J908*J909/100","v":0},{"$f":"K908*K909/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D914,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F914,1),0)","v":0},{"$f":"IF($F914<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F914,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J913*J914/100","v":0},{"$f":"K913*K914/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J915+J910+J905+J900+J895","v":0},{"$f":"K915+K910+K905+K900+K895","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E878,J917,J879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E878,AP917,AP879)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D922=\"\",FALSE,D922)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E922,D926,D923)","v":0.2},{"$f":"IF(E922,D927,D924)","v":0},null,null,null,null,{"$f":"J919*$D929*$E929","v":0},{"$f":"K919*$D929*$E929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D932=\"\",FALSE,D932)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G844,1)","v":0},null,null,null,null,null,{"$f":"$D933*J$11","v":0},{"$f":"$D933*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J933*J$13","v":0},{"$f":"K933*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J936*J839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP936*AP839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E932,J937,J934)","v":0},{"$f":"IF($E932,K937,K934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D942=\"\",FALSE,D942)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E942,D946,D943)","v":0.2},{"$f":"IF(E942,D947,D944)","v":0},null,null,null,null,{"$f":"J939*$D949*$E949","v":0},{"$f":"K939*$D949*$E949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D952=\"\",FALSE,D952)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G844,1)+INDEX($I$1230:$I$1236,G844,1)","v":0},null,null,null,null,null,{"$f":"$D953*J$11","v":0},{"$f":"$D953*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E952,J954,J953)","v":0},{"$f":"IF($E952,K954,K953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D959=\"\",FALSE,D959)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E959,D963,D960)","v":0.2},{"$f":"IF(E959,D964,D961)","v":0},null,null,null,null,{"$f":"J956*$D966*$E966","v":0},{"$f":"K956*$D966*$E966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J969:BQ969)","v":0},null,null,null,null,null,{"$f":"J864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J970:BQ970)","v":0},null,null,null,null,null,{"$f":"J875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J971:BQ971)","v":0},null,null,null,null,null,{"$f":"J865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J919","v":0},{"$f":"K919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J929","v":0},{"$f":"K929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J939","v":0},{"$f":"K939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J949","v":0},{"$f":"K949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J966","v":0},{"$f":"K966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J979:BQ979)","v":0},null,null,null,null,null,{"$f":"SUM(J969:J978)","v":0},{"$f":"SUM(K969:K978)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B844","v":"Cooling"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D982=\"\",FALSE,D982)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G844,1)","v":0},null,null,null,null,null,{"$f":"$D983*J$11","v":0},{"$f":"$D983*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E982,J984,J983)","v":0},{"$f":"IF($E982,K984,K983)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J988:BQ988)","v":0},null,null,null,null,null,{"$f":"SUM(J969:J971)*J$14","v":0},{"$f":"SUM(K969:K971)*K$14","v":0},{"$f":"SUM(L969:L971)*L$14","v":0},{"$f":"SUM(M969:M971)*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J989:BQ989)","v":0},null,null,null,null,null,{"$f":"SUM(J972:J975)*J$15","v":0},{"$f":"SUM(K972:K975)*K$15","v":0},{"$f":"SUM(L972:L975)*L$15","v":0},{"$f":"SUM(M972:M975)*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J990:BQ990)","v":0},null,null,null,null,null,{"$f":"SUM(J976:J977)*J$15","v":0},{"$f":"SUM(K976:K977)*K$15","v":0},{"$f":"SUM(L976:L977)*L$15","v":0},{"$f":"SUM(M976:M977)*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J992:BQ992)","v":0},null,null,null,null,null,{"$f":"SUM(J988:J991)","v":0},{"$f":"SUM(K988:K991)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J994:BQ994)","v":0},null,null,null,null,null,{"$f":"J985*J$15","v":0},{"$f":"K985*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D988*100)/D994,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D989*100)/D994,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D990*100)/D994,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B844","v":"LCO - Cooling"},"p/kWh",{"$f":"SUM(D996:D999)","v":0}]
[]
[null,"Electricity",null,null,null,null,{"$f":"MAX(G$9:G1001)+1","v":7}]
[]
[null,"Repex"]
[null,"Year purchase","Year",{"$f":"INDEX($F$1230:$F$1236,G1002,1)","v":0},{"$f":"D1005-$J$2","v":-2020}]
[null,"UEL","UEL",{"$f":"INDEX($G$1230:$G$1236,G1002,1)","v":0},{"$f":"ROUND(D1006,0)","v":0}]
[null,"1st Replacement year (incl lead time)","Flag",{"$f":"'INPT; General'!$D$10","v":1},{"$f":"ROUND(E1006+E1005,0)+D1007","v":-2019},null,null,null,null,{"$f":"1*($E1007=J$5)","v":0},{"$f":"1*($E1007=K$5)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Subsequent replacement years","Flag",null,null,null,null,null,null,{"$f":"OFFSET(J1007,,-MIN(J$5,$E1006))","v":0},{"$f":"OFFSET(K1007,,-MIN(K$5,$E1006))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Replacement flag","Flag",null,null,null,null,null,null,{"$f":"SUM(J1007:J1008)","v":0},{"$f":"SUM(K1007:K1008)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1011=\"\",FALSE,D1011)","v":false}]
[null,"Manual entry","£"]
[null,"Per Flat File","£",{"$f":"INDEX($E$1230:$E$1236,G1002,1)","v":0},null,null,null,null,null,{"$f":"J1009*$D1013","v":0},{"$f":"K1009*$D1013","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"IF($E1011,J1012,J1013)","v":0},{"$f":"IF($E1011,K1012,K1013)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I1020","v":0},{"$f":"J1020","v":0},{"$f":"K1020","v":0},{"$f":"L1020","v":0},{"$f":"M1020","v":0},{"$f":"N1020","v":0},{"$f":"O1020","v":0},{"$f":"P1020","v":0},{"$f":"Q1020","v":0},{"$f":"R1020","v":0},{"$f":"S1020","v":0},{"$f":"T1020","v":0},{"$f":"U1020","v":0},{"$f":"V1020","v":0},{"$f":"W1020","v":0},{"$f":"X1020","v":0},{"$f":"Y1020","v":0},{"$f":"Z1020","v":0},{"$f":"AA1020","v":0},{"$f":"AB1020","v":0},{"$f":"AC1020","v":0},{"$f":"AD1020","v":0},{"$f":"AE1020","v":0},{"$f":"AF1020","v":0},{"$f":"AG1020","v":0},{"$f":"AH1020","v":0},{"$f":"AI1020","v":0},{"$f":"AJ1020","v":0},{"$f":"AK1020","v":0},{"$f":"AL1020","v":0},{"$f":"AM1020","v":0},{"$f":"AN1020","v":0},{"$f":"AO1020","v":0},{"$f":"AP1020","v":0},{"$f":"AQ1020","v":0},{"$f":"AR1020","v":0},{"$f":"AS1020","v":0},{"$f":"AT1020","v":0},{"$f":"AU1020","v":0},{"$f":"AV1020","v":0},{"$f":"AW1020","v":0},{"$f":"AX1020","v":0},{"$f":"AY1020","v":0},{"$f":"AZ1020","v":0},{"$f":"BA1020","v":0},{"$f":"BB1020","v":0},{"$f":"BC1020","v":0},{"$f":"BD1020","v":0},{"$f":"BE1020","v":0},{"$f":"BF1020","v":0},{"$f":"BG1020","v":0},{"$f":"BH1020","v":0},{"$f":"BI1020","v":0},{"$f":"BJ1020","v":0},{"$f":"BK1020","v":0},{"$f":"BL1020","v":0},{"$f":"BM1020","v":0},{"$f":"BN1020","v":0},{"$f":"BO1020","v":0},{"$f":"BP1020","v":0}]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J1014","v":0},{"$f":"K1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J1017,,,,-MIN(J$5,$E1006)))/$E1006,0)","v":0},0,0,0,0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q1017,,,,-MIN(Q$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R1017,,,,-MIN(R$5,$E1006)))/$E1006,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J1016:J1019)","v":0},{"$f":"SUM(K1016:K1019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J1022:BQ1022)","v":0},null,null,null,null,null,{"$f":"J1017*J$11","v":0},{"$f":"K1017*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J1023:BQ1023)","v":0},null,null,null,null,null,{"$f":"-J1020*J$12","v":0},{"$f":"-K1020*K$12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1026=\"\",FALSE,D1026)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$18","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$18","v":0}]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E1026,D1030,D1027)","v":0.2},{"$f":"IF(E1026,D1031,D1028)","v":0},null,null,null,null,{"$f":"J1022*$D1033*$E1033","v":0},{"$f":"K1022*$D1033*$E1033","v":0},{"$f":"L1022*$D1033*$E1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1036=\"\",FALSE,D1036)","v":false}]
[null,"Fuel cost per flat file","£",{"$f":"INDEX($E$1244:$E$1250,G1002,1)","v":0},null,null,null,null,null,{"$f":"$D1037*J$11*SUMPRODUCT($E1039:$E1048,J1039:J1048)","v":0},{"$f":"$D1037*K$11*SUMPRODUCT($E1039:$E1048,K1039:K1048)","v":0},{"$f":"$D1037*L$11*SUMPRODUCT($E1039:$E1048,L1039:L1048)","v":0},{"$f":"$D1037*M$11*SUMPRODUCT($E1039:$E1048,M1039:M1048)","v":0},{"$f":"$D1037*N$11*SUMPRODUCT($E1039:$E1048,N1039:N1048)","v":0},{"$f":"$D1037*O$11*SUMPRODUCT($E1039:$E1048,O1039:O1048)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A1038+1","v":1},{"$f":"'INPT; General'!$B$25","v":"Biofuel"},"Factor",{"$f":"'INPT; General'!$G$25","v":13},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1039)","v":0},null,null,null,null,{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1039,1),0)","v":1},{"$f":"IF($D1039<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1039,1),0)","v":1}]
[{"$f":"A1039+1","v":2},{"$f":"'INPT; General'!$B$26","v":"Biomass"},"Factor",{"$f":"'INPT; General'!$G$26","v":0},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1040)","v":0},null,null,null,null,{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1040,1),0)","v":0},{"$f":"IF($D1040<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1040,1),0)","v":0}]
[3,{"$f":"'INPT; General'!$B$27","v":"Coal"},"Factor",{"$f":"'INPT; General'!$G$27","v":0},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1041)","v":0},null,null,null,null,{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1041,1),0)","v":0},{"$f":"IF($D1041<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1041,1),0)","v":0}]
[4,{"$f":"'INPT; General'!$B$28","v":"Electricity"},"Factor",{"$f":"'INPT; General'!$G$28","v":3},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1042)","v":0},null,null,null,null,{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1042,1),0)","v":1},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1042,1),0)","v":1.0052957085745218},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1042,1),0)","v":1.0139726237679518},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1042,1),0)","v":1.024278801888763},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1042,1),0)","v":1.0343260009802493},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1042,1),0)","v":1.0418752727835072},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1042,1),0)","v":1.0616272499889974},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1042,1),0)","v":1.0910175101229334},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1042,1),0)","v":1.0505197786809435},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1042,1),0)","v":1.0370188049141225},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1042,1),0)","v":1.0628705811501187},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1042,1),0)","v":1.0582927553907506},{"$f":"IF($D1042<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1042,1),0)","v":1.0582927553907506}]
[5,{"$f":"'INPT; General'!$B$29","v":"Gas"},"Factor",{"$f":"'INPT; General'!$G$29","v":6},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1043)","v":0},null,null,null,null,{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1043,1),0)","v":1},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1043,1),0)","v":0.967384127627676},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1043,1),0)","v":0.97933740421848869},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1043,1),0)","v":1.0352202838806002},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1043,1),0)","v":1.0767224588506241},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1043,1),0)","v":1.1316206169189478},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1043,1),0)","v":1.1868506189912682},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1043,1),0)","v":1.2020490942788193},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1043,1),0)","v":1.2304397698662741},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1043,1),0)","v":1.2457529158936991},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1043,1),0)","v":1.2741374340069296},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1043,1),0)","v":1.2893637605197894},{"$f":"IF($D1043<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1043,1),0)","v":1.2893637605197894}]
[6,{"$f":"'INPT; General'!$B$30","v":"Heat"},"Factor",{"$f":"'INPT; General'!$G$30","v":0},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1044)","v":0},null,null,null,null,{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1044,1),0)","v":0},{"$f":"IF($D1044<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1044,1),0)","v":0}]
[7,{"$f":"'INPT; General'!$B$31","v":"LPG"},"Factor",{"$f":"'INPT; General'!$G$31","v":0},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1045)","v":0},null,null,null,null,{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1045,1),0)","v":0},{"$f":"IF($D1045<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1045,1),0)","v":0}]
[8,{"$f":"'INPT; General'!$B$32","v":"Oil"},"Factor",{"$f":"'INPT; General'!$G$32","v":8},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1046)","v":0},null,null,null,null,{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1046,1),0)","v":1},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1046,1),0)","v":0.99722399845312248},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1046,1),0)","v":0.99585960777984561},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1046,1),0)","v":1.0067289755635258},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1046,1),0)","v":1.0177435716203453},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1046,1),0)","v":1.0287581676771649},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1046,1),0)","v":1.0397727637339846},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1046,1),0)","v":1.0618019558476237},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1046,1),0)","v":1.0728165519044439},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1046,1),0)","v":1.0838311479612635},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1046,1),0)","v":1.1058603400749025},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1046,1),0)","v":1.1168749361317221},{"$f":"IF($D1046<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1046,1),0)","v":1.1168749361317221}]
[9,{"$f":"'INPT; General'!$B$33","v":"Other"},"Factor",{"$f":"'INPT; General'!$G$33","v":0},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1047)","v":0},null,null,null,null,{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1047,1),0)","v":0},{"$f":"IF($D1047<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1047,1),0)","v":0}]
[10,{"$f":"'INPT; General'!$B$34","v":"RDF"},"Factor",{"$f":"'INPT; General'!$G$34","v":0},{"$f":"INDEX($X$1230:$AG$1236,G1002,A1048)","v":0},null,null,null,null,{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!J$34:J$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!K$34:K$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!L$34:L$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!M$34:M$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!N$34:N$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!O$34:O$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!P$34:P$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!Q$34:Q$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!R$34:R$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!S$34:S$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!T$34:T$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!U$34:U$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!V$34:V$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!W$34:W$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!X$34:X$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!Y$34:Y$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!Z$34:Z$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AA$34:AA$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AB$34:AB$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AC$34:AC$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AD$34:AD$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AE$34:AE$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AF$34:AF$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AG$34:AG$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AH$34:AH$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AI$34:AI$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AJ$34:AJ$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AK$34:AK$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AL$34:AL$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AM$34:AM$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AN$34:AN$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AO$34:AO$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AP$34:AP$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AQ$34:AQ$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AR$34:AR$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AS$34:AS$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AT$34:AT$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AU$34:AU$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AV$34:AV$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AW$34:AW$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AX$34:AX$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AY$34:AY$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!AZ$34:AZ$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BA$34:BA$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BB$34:BB$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BC$34:BC$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BD$34:BD$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BE$34:BE$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BF$34:BF$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BG$34:BG$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BH$34:BH$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BI$34:BI$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BJ$34:BJ$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BK$34:BK$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BL$34:BL$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BM$34:BM$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BN$34:BN$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BO$34:BO$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BP$34:BP$53,$D1048,1),0)","v":0},{"$f":"IF($D1048<>0,INDEX('INPT; Fuel Indices'!BQ$34:BQ$53,$D1048,1),0)","v":0}]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D1052,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F1052,1),0)","v":0},{"$f":"IF($F1052<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F1052,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J1051*J1052/100","v":0},{"$f":"K1051*K1052/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D1057,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F1057,1),0)","v":0},{"$f":"IF($F1057<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F1057,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J1056*J1057/100","v":0},{"$f":"K1056*K1057/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D1062,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F1062,1),0)","v":0},{"$f":"IF($F1062<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F1062,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J1061*J1062/100","v":0},{"$f":"K1061*K1062/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D1067,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F1067,1),0)","v":0},{"$f":"IF($F1067<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F1067,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J1066*J1067/100","v":0},{"$f":"K1066*K1067/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh",null,null,{"$f":"IFERROR(MATCH(D1072,rngUserIndices,0),0)","v":0},null,null,null,{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!J$14:J$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!K$14:K$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!L$14:L$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!M$14:M$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!N$14:N$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!O$14:O$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!P$14:P$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!Q$14:Q$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!R$14:R$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!S$14:S$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!T$14:T$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!U$14:U$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!V$14:V$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!W$14:W$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!X$14:X$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!Y$14:Y$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!Z$14:Z$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AA$14:AA$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AB$14:AB$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AC$14:AC$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AD$14:AD$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AE$14:AE$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AF$14:AF$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AG$14:AG$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AH$14:AH$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AI$14:AI$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AJ$14:AJ$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AK$14:AK$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AL$14:AL$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AM$14:AM$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AN$14:AN$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AO$14:AO$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AP$14:AP$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AQ$14:AQ$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AR$14:AR$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AS$14:AS$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AT$14:AT$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AU$14:AU$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AV$14:AV$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AW$14:AW$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AX$14:AX$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AY$14:AY$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!AZ$14:AZ$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BA$14:BA$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BB$14:BB$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BC$14:BC$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BD$14:BD$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BE$14:BE$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BF$14:BF$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BG$14:BG$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BH$14:BH$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BI$14:BI$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BJ$14:BJ$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BK$14:BK$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BL$14:BL$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BM$14:BM$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BN$14:BN$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BO$14:BO$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BP$14:BP$32,$F1072,1),0)","v":0},{"$f":"IF($F1072<>0,INDEX('INPT; Fuel Indices'!BQ$14:BQ$32,$F1072,1),0)","v":0}]
[null,"Annual fuel cost - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J1071*J1072/100","v":0},{"$f":"K1071*K1072/100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Manual fuel cost","£/yr",null,null,null,null,null,null,{"$f":"J1073+J1068+J1063+J1058+J1053","v":0},{"$f":"K1073+K1068+K1063+K1058+K1053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"IF($E1036,J1075,J1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($E1036,AP1075,AP1037)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1080=\"\",FALSE,D1080)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Irrecoverable VAT","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E1080,D1084,D1081)","v":0.2},{"$f":"IF(E1080,D1085,D1082)","v":0},null,null,null,null,{"$f":"J1077*$D1087*$E1087","v":0},{"$f":"K1077*$D1087*$E1087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1090=\"\",FALSE,D1090)","v":false}]
[null,"Fixed day rate for fuel per flat file","£/day",{"$f":"INDEX($E$1254:$E$1260,G1002,1)","v":0},null,null,null,null,null,{"$f":"$D1091*J$11","v":0},{"$f":"$D1091*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fixed day rate for fuel per flat file","£/yr",null,null,null,null,null,null,{"$f":"J1091*J$13","v":0},{"$f":"K1091*K$13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr",null,null,null,null,null,null,{"$f":"J1094*J997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1094*AP997","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"IF($E1090,J1095,J1092)","v":0},{"$f":"IF($E1090,K1095,K1092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1100=\"\",FALSE,D1100)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$17","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$17","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E1100,D1104,D1101)","v":0.2},{"$f":"IF(E1100,D1105,D1102)","v":0},null,null,null,null,{"$f":"J1097*$D1107*$E1107","v":0},{"$f":"K1097*$D1107*$E1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"O&M"]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1110=\"\",FALSE,D1110)","v":false}]
[null,"O&M per flatfile","£",{"$f":"INDEX($H$1230:$H$1236,G1002,1)+INDEX($I$1230:$I$1236,G1002,1)","v":0},null,null,null,null,null,{"$f":"$D1111*J$11","v":0},{"$f":"$D1111*K$11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"IF($E1110,J1112,J1111)","v":0},{"$f":"IF($E1110,K1112,K1111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F",null,{"$f":"IF(D1117=\"\",FALSE,D1117)","v":false}]
[null,"VAT rate per global assumptions","%",{"$f":"'INPT; General'!$D$19","v":0.2}]
[null,"Proportion of VAT that is irrecoverable","%",{"$f":"'INPT; General'!$F$19","v":0}]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",{"$f":"IF(E1117,D1121,D1118)","v":0.2},{"$f":"IF(E1117,D1122,D1119)","v":0},null,null,null,null,{"$f":"J1114*$D1124*$E1124","v":0},{"$f":"K1114*$D1124*$E1124","v":0},{"$f":"L1114*$D1124*$E1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J1127:BQ1127)","v":0},null,null,null,null,null,{"$f":"J1022","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1022","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J1128:BQ1128)","v":0},null,null,null,null,null,{"$f":"J1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J1129:BQ1129)","v":0},null,null,null,null,null,{"$f":"J1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J1077","v":0},{"$f":"K1077","v":0},{"$f":"L1077","v":0},{"$f":"M1077","v":0},{"$f":"N1077","v":0},{"$f":"O1077","v":0},{"$f":"P1077","v":0},{"$f":"Q1077","v":0},{"$f":"R1077","v":0},{"$f":"S1077","v":0},{"$f":"T1077","v":0},{"$f":"U1077","v":0},{"$f":"V1077","v":0},{"$f":"W1077","v":0},{"$f":"X1077","v":0},{"$f":"Y1077","v":0},{"$f":"Z1077","v":0},{"$f":"AA1077","v":0},{"$f":"AB1077","v":0},{"$f":"AC1077","v":0},{"$f":"AD1077","v":0},{"$f":"AE1077","v":0},{"$f":"AF1077","v":0},{"$f":"AG1077","v":0},{"$f":"AH1077","v":0},{"$f":"AI1077","v":0},{"$f":"AJ1077","v":0},{"$f":"AK1077","v":0},{"$f":"AL1077","v":0},{"$f":"AM1077","v":0},{"$f":"AN1077","v":0},{"$f":"AO1077","v":0},{"$f":"AP1077","v":0},{"$f":"AQ1077","v":0},{"$f":"AR1077","v":0},{"$f":"AS1077","v":0},{"$f":"AT1077","v":0},{"$f":"AU1077","v":0},{"$f":"AV1077","v":0},{"$f":"AW1077","v":0},{"$f":"AX1077","v":0},{"$f":"AY1077","v":0},{"$f":"AZ1077","v":0},{"$f":"BA1077","v":0},{"$f":"BB1077","v":0},{"$f":"BC1077","v":0},{"$f":"BD1077","v":0},{"$f":"BE1077","v":0},{"$f":"BF1077","v":0},{"$f":"BG1077","v":0},{"$f":"BH1077","v":0},{"$f":"BI1077","v":0},{"$f":"BJ1077","v":0},{"$f":"BK1077","v":0},{"$f":"BL1077","v":0},{"$f":"BM1077","v":0},{"$f":"BN1077","v":0},{"$f":"BO1077","v":0},{"$f":"BP1077","v":0},{"$f":"BQ1077","v":0}]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J1087","v":0},{"$f":"K1087","v":0},{"$f":"L1087","v":0},{"$f":"M1087","v":0},{"$f":"N1087","v":0},{"$f":"O1087","v":0},{"$f":"P1087","v":0},{"$f":"Q1087","v":0},{"$f":"R1087","v":0},{"$f":"S1087","v":0},{"$f":"T1087","v":0},{"$f":"U1087","v":0},{"$f":"V1087","v":0},{"$f":"W1087","v":0},{"$f":"X1087","v":0},{"$f":"Y1087","v":0},{"$f":"Z1087","v":0},{"$f":"AA1087","v":0},{"$f":"AB1087","v":0},{"$f":"AC1087","v":0},{"$f":"AD1087","v":0},{"$f":"AE1087","v":0},{"$f":"AF1087","v":0},{"$f":"AG1087","v":0},{"$f":"AH1087","v":0},{"$f":"AI1087","v":0},{"$f":"AJ1087","v":0},{"$f":"AK1087","v":0},{"$f":"AL1087","v":0},{"$f":"AM1087","v":0},{"$f":"AN1087","v":0},{"$f":"AO1087","v":0},{"$f":"AP1087","v":0},{"$f":"AQ1087","v":0},{"$f":"AR1087","v":0},{"$f":"AS1087","v":0},{"$f":"AT1087","v":0},{"$f":"AU1087","v":0},{"$f":"AV1087","v":0},{"$f":"AW1087","v":0},{"$f":"AX1087","v":0},{"$f":"AY1087","v":0},{"$f":"AZ1087","v":0},{"$f":"BA1087","v":0},{"$f":"BB1087","v":0},{"$f":"BC1087","v":0},{"$f":"BD1087","v":0},{"$f":"BE1087","v":0},{"$f":"BF1087","v":0},{"$f":"BG1087","v":0},{"$f":"BH1087","v":0},{"$f":"BI1087","v":0},{"$f":"BJ1087","v":0},{"$f":"BK1087","v":0},{"$f":"BL1087","v":0},{"$f":"BM1087","v":0},{"$f":"BN1087","v":0},{"$f":"BO1087","v":0},{"$f":"BP1087","v":0},{"$f":"BQ1087","v":0}]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J1097","v":0},{"$f":"K1097","v":0},{"$f":"L1097","v":0},{"$f":"M1097","v":0},{"$f":"N1097","v":0},{"$f":"O1097","v":0},{"$f":"P1097","v":0},{"$f":"Q1097","v":0},{"$f":"R1097","v":0},{"$f":"S1097","v":0},{"$f":"T1097","v":0},{"$f":"U1097","v":0},{"$f":"V1097","v":0},{"$f":"W1097","v":0},{"$f":"X1097","v":0},{"$f":"Y1097","v":0},{"$f":"Z1097","v":0},{"$f":"AA1097","v":0},{"$f":"AB1097","v":0},{"$f":"AC1097","v":0},{"$f":"AD1097","v":0},{"$f":"AE1097","v":0},{"$f":"AF1097","v":0},{"$f":"AG1097","v":0},{"$f":"AH1097","v":0},{"$f":"AI1097","v":0},{"$f":"AJ1097","v":0},{"$f":"AK1097","v":0},{"$f":"AL1097","v":0},{"$f":"AM1097","v":0},{"$f":"AN1097","v":0},{"$f":"AO1097","v":0},{"$f":"AP1097","v":0},{"$f":"AQ1097","v":0},{"$f":"AR1097","v":0},{"$f":"AS1097","v":0},{"$f":"AT1097","v":0},{"$f":"AU1097","v":0},{"$f":"AV1097","v":0},{"$f":"AW1097","v":0},{"$f":"AX1097","v":0},{"$f":"AY1097","v":0},{"$f":"AZ1097","v":0},{"$f":"BA1097","v":0},{"$f":"BB1097","v":0},{"$f":"BC1097","v":0},{"$f":"BD1097","v":0},{"$f":"BE1097","v":0},{"$f":"BF1097","v":0},{"$f":"BG1097","v":0},{"$f":"BH1097","v":0},{"$f":"BI1097","v":0},{"$f":"BJ1097","v":0},{"$f":"BK1097","v":0},{"$f":"BL1097","v":0},{"$f":"BM1097","v":0},{"$f":"BN1097","v":0},{"$f":"BO1097","v":0},{"$f":"BP1097","v":0},{"$f":"BQ1097","v":0}]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J1107","v":0},{"$f":"K1107","v":0},{"$f":"L1107","v":0},{"$f":"M1107","v":0},{"$f":"N1107","v":0},{"$f":"O1107","v":0},{"$f":"P1107","v":0},{"$f":"Q1107","v":0},{"$f":"R1107","v":0},{"$f":"S1107","v":0},{"$f":"T1107","v":0},{"$f":"U1107","v":0},{"$f":"V1107","v":0},{"$f":"W1107","v":0},{"$f":"X1107","v":0},{"$f":"Y1107","v":0},{"$f":"Z1107","v":0},{"$f":"AA1107","v":0},{"$f":"AB1107","v":0},{"$f":"AC1107","v":0},{"$f":"AD1107","v":0},{"$f":"AE1107","v":0},{"$f":"AF1107","v":0},{"$f":"AG1107","v":0},{"$f":"AH1107","v":0},{"$f":"AI1107","v":0},{"$f":"AJ1107","v":0},{"$f":"AK1107","v":0},{"$f":"AL1107","v":0},{"$f":"AM1107","v":0},{"$f":"AN1107","v":0},{"$f":"AO1107","v":0},{"$f":"AP1107","v":0},{"$f":"AQ1107","v":0},{"$f":"AR1107","v":0},{"$f":"AS1107","v":0},{"$f":"AT1107","v":0},{"$f":"AU1107","v":0},{"$f":"AV1107","v":0},{"$f":"AW1107","v":0},{"$f":"AX1107","v":0},{"$f":"AY1107","v":0},{"$f":"AZ1107","v":0},{"$f":"BA1107","v":0},{"$f":"BB1107","v":0},{"$f":"BC1107","v":0},{"$f":"BD1107","v":0},{"$f":"BE1107","v":0},{"$f":"BF1107","v":0},{"$f":"BG1107","v":0},{"$f":"BH1107","v":0},{"$f":"BI1107","v":0},{"$f":"BJ1107","v":0},{"$f":"BK1107","v":0},{"$f":"BL1107","v":0},{"$f":"BM1107","v":0},{"$f":"BN1107","v":0},{"$f":"BO1107","v":0},{"$f":"BP1107","v":0},{"$f":"BQ1107","v":0}]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J1124","v":0},{"$f":"K1124","v":0},{"$f":"L1124","v":0},{"$f":"M1124","v":0},{"$f":"N1124","v":0},{"$f":"O1124","v":0},{"$f":"P1124","v":0},{"$f":"Q1124","v":0},{"$f":"R1124","v":0},{"$f":"S1124","v":0},{"$f":"T1124","v":0},{"$f":"U1124","v":0},{"$f":"V1124","v":0},{"$f":"W1124","v":0},{"$f":"X1124","v":0},{"$f":"Y1124","v":0},{"$f":"Z1124","v":0},{"$f":"AA1124","v":0},{"$f":"AB1124","v":0},{"$f":"AC1124","v":0},{"$f":"AD1124","v":0},{"$f":"AE1124","v":0},{"$f":"AF1124","v":0},{"$f":"AG1124","v":0},{"$f":"AH1124","v":0},{"$f":"AI1124","v":0},{"$f":"AJ1124","v":0},{"$f":"AK1124","v":0},{"$f":"AL1124","v":0},{"$f":"AM1124","v":0},{"$f":"AN1124","v":0},{"$f":"AO1124","v":0},{"$f":"AP1124","v":0},{"$f":"AQ1124","v":0},{"$f":"AR1124","v":0},{"$f":"AS1124","v":0},{"$f":"AT1124","v":0},{"$f":"AU1124","v":0},{"$f":"AV1124","v":0},{"$f":"AW1124","v":0},{"$f":"AX1124","v":0},{"$f":"AY1124","v":0},{"$f":"AZ1124","v":0},{"$f":"BA1124","v":0},{"$f":"BB1124","v":0},{"$f":"BC1124","v":0},{"$f":"BD1124","v":0},{"$f":"BE1124","v":0},{"$f":"BF1124","v":0},{"$f":"BG1124","v":0},{"$f":"BH1124","v":0},{"$f":"BI1124","v":0},{"$f":"BJ1124","v":0},{"$f":"BK1124","v":0},{"$f":"BL1124","v":0},{"$f":"BM1124","v":0},{"$f":"BN1124","v":0},{"$f":"BO1124","v":0},{"$f":"BP1124","v":0},{"$f":"BQ1124","v":0}]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J1137:BQ1137)","v":0},null,null,null,null,null,{"$f":"SUM(J1127:J1136)","v":0},{"$f":"SUM(K1127:K1136)","v":0},{"$f":"SUM(L1127:L1136)","v":0},{"$f":"SUM(M1127:M1136)","v":0},{"$f":"SUM(N1127:N1136)","v":0},{"$f":"SUM(O1127:O1136)","v":0},{"$f":"SUM(P1127:P1136)","v":0},{"$f":"SUM(Q1127:Q1136)","v":0},{"$f":"SUM(R1127:R1136)","v":0},{"$f":"SUM(S1127:S1136)","v":0},{"$f":"SUM(T1127:T1136)","v":0},{"$f":"SUM(U1127:U1136)","v":0},{"$f":"SUM(V1127:V1136)","v":0},{"$f":"SUM(W1127:W1136)","v":0},{"$f":"SUM(X1127:X1136)","v":0},{"$f":"SUM(Y1127:Y1136)","v":0},{"$f":"SUM(Z1127:Z1136)","v":0},{"$f":"SUM(AA1127:AA1136)","v":0},{"$f":"SUM(AB1127:AB1136)","v":0},{"$f":"SUM(AC1127:AC1136)","v":0},{"$f":"SUM(AD1127:AD1136)","v":0},{"$f":"SUM(AE1127:AE1136)","v":0},{"$f":"SUM(AF1127:AF1136)","v":0},{"$f":"SUM(AG1127:AG1136)","v":0},{"$f":"SUM(AH1127:AH1136)","v":0},{"$f":"SUM(AI1127:AI1136)","v":0},{"$f":"SUM(AJ1127:AJ1136)","v":0},{"$f":"SUM(AK1127:AK1136)","v":0},{"$f":"SUM(AL1127:AL1136)","v":0},{"$f":"SUM(AM1127:AM1136)","v":0},{"$f":"SUM(AN1127:AN1136)","v":0},{"$f":"SUM(AO1127:AO1136)","v":0},{"$f":"SUM(AP1127:AP1136)","v":0},{"$f":"SUM(AQ1127:AQ1136)","v":0},{"$f":"SUM(AR1127:AR1136)","v":0},{"$f":"SUM(AS1127:AS1136)","v":0},{"$f":"SUM(AT1127:AT1136)","v":0},{"$f":"SUM(AU1127:AU1136)","v":0},{"$f":"SUM(AV1127:AV1136)","v":0},{"$f":"SUM(AW1127:AW1136)","v":0},{"$f":"SUM(AX1127:AX1136)","v":0},{"$f":"SUM(AY1127:AY1136)","v":0},{"$f":"SUM(AZ1127:AZ1136)","v":0},{"$f":"SUM(BA1127:BA1136)","v":0},{"$f":"SUM(BB1127:BB1136)","v":0},{"$f":"SUM(BC1127:BC1136)","v":0},{"$f":"SUM(BD1127:BD1136)","v":0},{"$f":"SUM(BE1127:BE1136)","v":0},{"$f":"SUM(BF1127:BF1136)","v":0},{"$f":"SUM(BG1127:BG1136)","v":0},{"$f":"SUM(BH1127:BH1136)","v":0},{"$f":"SUM(BI1127:BI1136)","v":0},{"$f":"SUM(BJ1127:BJ1136)","v":0},{"$f":"SUM(BK1127:BK1136)","v":0},{"$f":"SUM(BL1127:BL1136)","v":0},{"$f":"SUM(BM1127:BM1136)","v":0},{"$f":"SUM(BN1127:BN1136)","v":0},{"$f":"SUM(BO1127:BO1136)","v":0},{"$f":"SUM(BP1127:BP1136)","v":0},{"$f":"SUM(BQ1127:BQ1136)","v":0}]
[]
[null,{"$f":"B1002","v":"Electricity"}]
[null,"Enter manually?","T/F",null,{"$f":"IF(D1140=\"\",FALSE,D1140)","v":false}]
[null,"Energy generated per user","kWh",{"$f":"INDEX($D$1230:$D$1236,G1002,1)","v":0},null,null,null,null,null,{"$f":"$D1141*J$11","v":0},{"$f":"$D1141*K$11","v":0},{"$f":"$D1141*L$11","v":0},{"$f":"$D1141*M$11","v":0},{"$f":"$D1141*N$11","v":0},{"$f":"$D1141*O$11","v":0},{"$f":"$D1141*P$11","v":0},{"$f":"$D1141*Q$11","v":0},{"$f":"$D1141*R$11","v":0},{"$f":"$D1141*S$11","v":0},{"$f":"$D1141*T$11","v":0},{"$f":"$D1141*U$11","v":0},{"$f":"$D1141*V$11","v":0},{"$f":"$D1141*W$11","v":0},{"$f":"$D1141*X$11","v":0},{"$f":"$D1141*Y$11","v":0},{"$f":"$D1141*Z$11","v":0},{"$f":"$D1141*AA$11","v":0},{"$f":"$D1141*AB$11","v":0},{"$f":"$D1141*AC$11","v":0},{"$f":"$D1141*AD$11","v":0},{"$f":"$D1141*AE$11","v":0},{"$f":"$D1141*AF$11","v":0},{"$f":"$D1141*AG$11","v":0},{"$f":"$D1141*AH$11","v":0},{"$f":"$D1141*AI$11","v":0},{"$f":"$D1141*AJ$11","v":0},{"$f":"$D1141*AK$11","v":0},{"$f":"$D1141*AL$11","v":0},{"$f":"$D1141*AM$11","v":0},{"$f":"$D1141*AN$11","v":0},{"$f":"$D1141*AO$11","v":0},{"$f":"$D1141*AP$11","v":0},{"$f":"$D1141*AQ$11","v":0},{"$f":"$D1141*AR$11","v":0},{"$f":"$D1141*AS$11","v":0},{"$f":"$D1141*AT$11","v":0},{"$f":"$D1141*AU$11","v":0},{"$f":"$D1141*AV$11","v":0},{"$f":"$D1141*AW$11","v":0},{"$f":"$D1141*AX$11","v":0},{"$f":"$D1141*AY$11","v":0},{"$f":"$D1141*AZ$11","v":0},{"$f":"$D1141*BA$11","v":0},{"$f":"$D1141*BB$11","v":0},{"$f":"$D1141*BC$11","v":0},{"$f":"$D1141*BD$11","v":0},{"$f":"$D1141*BE$11","v":0},{"$f":"$D1141*BF$11","v":0},{"$f":"$D1141*BG$11","v":0},{"$f":"$D1141*BH$11","v":0},{"$f":"$D1141*BI$11","v":0},{"$f":"$D1141*BJ$11","v":0},{"$f":"$D1141*BK$11","v":0},{"$f":"$D1141*BL$11","v":0},{"$f":"$D1141*BM$11","v":0},{"$f":"$D1141*BN$11","v":0},{"$f":"$D1141*BO$11","v":0},{"$f":"$D1141*BP$11","v":0},{"$f":"$D1141*BQ$11","v":0}]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"IF($E1140,J1142,J1141)","v":0},{"$f":"IF($E1140,K1142,K1141)","v":0},{"$f":"IF($E1140,L1142,L1141)","v":0},{"$f":"IF($E1140,M1142,M1141)","v":0},{"$f":"IF($E1140,N1142,N1141)","v":0},{"$f":"IF($E1140,O1142,O1141)","v":0},{"$f":"IF($E1140,P1142,P1141)","v":0},{"$f":"IF($E1140,Q1142,Q1141)","v":0},{"$f":"IF($E1140,R1142,R1141)","v":0},{"$f":"IF($E1140,S1142,S1141)","v":0},{"$f":"IF($E1140,T1142,T1141)","v":0},{"$f":"IF($E1140,U1142,U1141)","v":0},{"$f":"IF($E1140,V1142,V1141)","v":0},{"$f":"IF($E1140,W1142,W1141)","v":0},{"$f":"IF($E1140,X1142,X1141)","v":0},{"$f":"IF($E1140,Y1142,Y1141)","v":0},{"$f":"IF($E1140,Z1142,Z1141)","v":0},{"$f":"IF($E1140,AA1142,AA1141)","v":0},{"$f":"IF($E1140,AB1142,AB1141)","v":0},{"$f":"IF($E1140,AC1142,AC1141)","v":0},{"$f":"IF($E1140,AD1142,AD1141)","v":0},{"$f":"IF($E1140,AE1142,AE1141)","v":0},{"$f":"IF($E1140,AF1142,AF1141)","v":0},{"$f":"IF($E1140,AG1142,AG1141)","v":0},{"$f":"IF($E1140,AH1142,AH1141)","v":0},{"$f":"IF($E1140,AI1142,AI1141)","v":0},{"$f":"IF($E1140,AJ1142,AJ1141)","v":0},{"$f":"IF($E1140,AK1142,AK1141)","v":0},{"$f":"IF($E1140,AL1142,AL1141)","v":0},{"$f":"IF($E1140,AM1142,AM1141)","v":0},{"$f":"IF($E1140,AN1142,AN1141)","v":0},{"$f":"IF($E1140,AO1142,AO1141)","v":0},{"$f":"IF($E1140,AP1142,AP1141)","v":0},{"$f":"IF($E1140,AQ1142,AQ1141)","v":0},{"$f":"IF($E1140,AR1142,AR1141)","v":0},{"$f":"IF($E1140,AS1142,AS1141)","v":0},{"$f":"IF($E1140,AT1142,AT1141)","v":0},{"$f":"IF($E1140,AU1142,AU1141)","v":0},{"$f":"IF($E1140,AV1142,AV1141)","v":0},{"$f":"IF($E1140,AW1142,AW1141)","v":0},{"$f":"IF($E1140,AX1142,AX1141)","v":0},{"$f":"IF($E1140,AY1142,AY1141)","v":0},{"$f":"IF($E1140,AZ1142,AZ1141)","v":0},{"$f":"IF($E1140,BA1142,BA1141)","v":0},{"$f":"IF($E1140,BB1142,BB1141)","v":0},{"$f":"IF($E1140,BC1142,BC1141)","v":0},{"$f":"IF($E1140,BD1142,BD1141)","v":0},{"$f":"IF($E1140,BE1142,BE1141)","v":0},{"$f":"IF($E1140,BF1142,BF1141)","v":0},{"$f":"IF($E1140,BG1142,BG1141)","v":0},{"$f":"IF($E1140,BH1142,BH1141)","v":0},{"$f":"IF($E1140,BI1142,BI1141)","v":0},{"$f":"IF($E1140,BJ1142,BJ1141)","v":0},{"$f":"IF($E1140,BK1142,BK1141)","v":0},{"$f":"IF($E1140,BL1142,BL1141)","v":0},{"$f":"IF($E1140,BM1142,BM1141)","v":0},{"$f":"IF($E1140,BN1142,BN1141)","v":0},{"$f":"IF($E1140,BO1142,BO1141)","v":0},{"$f":"IF($E1140,BP1142,BP1141)","v":0},{"$f":"IF($E1140,BQ1142,BQ1141)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J1146:BQ1146)","v":0},null,null,null,null,null,{"$f":"SUM(J1127:J1129)*J$14","v":0},{"$f":"SUM(K1127:K1129)*K$14","v":0},{"$f":"SUM(L1127:L1129)*L$14","v":0},{"$f":"SUM(M1127:M1129)*M$14","v":0},{"$f":"SUM(N1127:N1129)*N$14","v":0},{"$f":"SUM(O1127:O1129)*O$14","v":0},{"$f":"SUM(P1127:P1129)*P$14","v":0},{"$f":"SUM(Q1127:Q1129)*Q$14","v":0},{"$f":"SUM(R1127:R1129)*R$14","v":0},{"$f":"SUM(S1127:S1129)*S$14","v":0},{"$f":"SUM(T1127:T1129)*T$14","v":0},{"$f":"SUM(U1127:U1129)*U$14","v":0},{"$f":"SUM(V1127:V1129)*V$14","v":0},{"$f":"SUM(W1127:W1129)*W$14","v":0},{"$f":"SUM(X1127:X1129)*X$14","v":0},{"$f":"SUM(Y1127:Y1129)*Y$14","v":0},{"$f":"SUM(Z1127:Z1129)*Z$14","v":0},{"$f":"SUM(AA1127:AA1129)*AA$14","v":0},{"$f":"SUM(AB1127:AB1129)*AB$14","v":0},{"$f":"SUM(AC1127:AC1129)*AC$14","v":0},{"$f":"SUM(AD1127:AD1129)*AD$14","v":0},{"$f":"SUM(AE1127:AE1129)*AE$14","v":0},{"$f":"SUM(AF1127:AF1129)*AF$14","v":0},{"$f":"SUM(AG1127:AG1129)*AG$14","v":0},{"$f":"SUM(AH1127:AH1129)*AH$14","v":0},{"$f":"SUM(AI1127:AI1129)*AI$14","v":0},{"$f":"SUM(AJ1127:AJ1129)*AJ$14","v":0},{"$f":"SUM(AK1127:AK1129)*AK$14","v":0},{"$f":"SUM(AL1127:AL1129)*AL$14","v":0},{"$f":"SUM(AM1127:AM1129)*AM$14","v":0},{"$f":"SUM(AN1127:AN1129)*AN$14","v":0},{"$f":"SUM(AO1127:AO1129)*AO$14","v":0},{"$f":"SUM(AP1127:AP1129)*AP$14","v":0},{"$f":"SUM(AQ1127:AQ1129)*AQ$14","v":0},{"$f":"SUM(AR1127:AR1129)*AR$14","v":0},{"$f":"SUM(AS1127:AS1129)*AS$14","v":0},{"$f":"SUM(AT1127:AT1129)*AT$14","v":0},{"$f":"SUM(AU1127:AU1129)*AU$14","v":0},{"$f":"SUM(AV1127:AV1129)*AV$14","v":0},{"$f":"SUM(AW1127:AW1129)*AW$14","v":0},{"$f":"SUM(AX1127:AX1129)*AX$14","v":0},{"$f":"SUM(AY1127:AY1129)*AY$14","v":0},{"$f":"SUM(AZ1127:AZ1129)*AZ$14","v":0},{"$f":"SUM(BA1127:BA1129)*BA$14","v":0},{"$f":"SUM(BB1127:BB1129)*BB$14","v":0},{"$f":"SUM(BC1127:BC1129)*BC$14","v":0},{"$f":"SUM(BD1127:BD1129)*BD$14","v":0},{"$f":"SUM(BE1127:BE1129)*BE$14","v":0},{"$f":"SUM(BF1127:BF1129)*BF$14","v":0},{"$f":"SUM(BG1127:BG1129)*BG$14","v":0},{"$f":"SUM(BH1127:BH1129)*BH$14","v":0},{"$f":"SUM(BI1127:BI1129)*BI$14","v":0},{"$f":"SUM(BJ1127:BJ1129)*BJ$14","v":0},{"$f":"SUM(BK1127:BK1129)*BK$14","v":0},{"$f":"SUM(BL1127:BL1129)*BL$14","v":0},{"$f":"SUM(BM1127:BM1129)*BM$14","v":0},{"$f":"SUM(BN1127:BN1129)*BN$14","v":0},{"$f":"SUM(BO1127:BO1129)*BO$14","v":0},{"$f":"SUM(BP1127:BP1129)*BP$14","v":0},{"$f":"SUM(BQ1127:BQ1129)*BQ$14","v":0}]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J1147:BQ1147)","v":0},null,null,null,null,null,{"$f":"SUM(J1130:J1133)*J$15","v":0},{"$f":"SUM(K1130:K1133)*K$15","v":0},{"$f":"SUM(L1130:L1133)*L$15","v":0},{"$f":"SUM(M1130:M1133)*M$15","v":0},{"$f":"SUM(N1130:N1133)*N$15","v":0},{"$f":"SUM(O1130:O1133)*O$15","v":0},{"$f":"SUM(P1130:P1133)*P$15","v":0},{"$f":"SUM(Q1130:Q1133)*Q$15","v":0},{"$f":"SUM(R1130:R1133)*R$15","v":0},{"$f":"SUM(S1130:S1133)*S$15","v":0},{"$f":"SUM(T1130:T1133)*T$15","v":0},{"$f":"SUM(U1130:U1133)*U$15","v":0},{"$f":"SUM(V1130:V1133)*V$15","v":0},{"$f":"SUM(W1130:W1133)*W$15","v":0},{"$f":"SUM(X1130:X1133)*X$15","v":0},{"$f":"SUM(Y1130:Y1133)*Y$15","v":0},{"$f":"SUM(Z1130:Z1133)*Z$15","v":0},{"$f":"SUM(AA1130:AA1133)*AA$15","v":0},{"$f":"SUM(AB1130:AB1133)*AB$15","v":0},{"$f":"SUM(AC1130:AC1133)*AC$15","v":0},{"$f":"SUM(AD1130:AD1133)*AD$15","v":0},{"$f":"SUM(AE1130:AE1133)*AE$15","v":0},{"$f":"SUM(AF1130:AF1133)*AF$15","v":0},{"$f":"SUM(AG1130:AG1133)*AG$15","v":0},{"$f":"SUM(AH1130:AH1133)*AH$15","v":0},{"$f":"SUM(AI1130:AI1133)*AI$15","v":0},{"$f":"SUM(AJ1130:AJ1133)*AJ$15","v":0},{"$f":"SUM(AK1130:AK1133)*AK$15","v":0},{"$f":"SUM(AL1130:AL1133)*AL$15","v":0},{"$f":"SUM(AM1130:AM1133)*AM$15","v":0},{"$f":"SUM(AN1130:AN1133)*AN$15","v":0},{"$f":"SUM(AO1130:AO1133)*AO$15","v":0},{"$f":"SUM(AP1130:AP1133)*AP$15","v":0},{"$f":"SUM(AQ1130:AQ1133)*AQ$15","v":0},{"$f":"SUM(AR1130:AR1133)*AR$15","v":0},{"$f":"SUM(AS1130:AS1133)*AS$15","v":0},{"$f":"SUM(AT1130:AT1133)*AT$15","v":0},{"$f":"SUM(AU1130:AU1133)*AU$15","v":0},{"$f":"SUM(AV1130:AV1133)*AV$15","v":0},{"$f":"SUM(AW1130:AW1133)*AW$15","v":0},{"$f":"SUM(AX1130:AX1133)*AX$15","v":0},{"$f":"SUM(AY1130:AY1133)*AY$15","v":0},{"$f":"SUM(AZ1130:AZ1133)*AZ$15","v":0},{"$f":"SUM(BA1130:BA1133)*BA$15","v":0},{"$f":"SUM(BB1130:BB1133)*BB$15","v":0},{"$f":"SUM(BC1130:BC1133)*BC$15","v":0},{"$f":"SUM(BD1130:BD1133)*BD$15","v":0},{"$f":"SUM(BE1130:BE1133)*BE$15","v":0},{"$f":"SUM(BF1130:BF1133)*BF$15","v":0},{"$f":"SUM(BG1130:BG1133)*BG$15","v":0},{"$f":"SUM(BH1130:BH1133)*BH$15","v":0},{"$f":"SUM(BI1130:BI1133)*BI$15","v":0},{"$f":"SUM(BJ1130:BJ1133)*BJ$15","v":0},{"$f":"SUM(BK1130:BK1133)*BK$15","v":0},{"$f":"SUM(BL1130:BL1133)*BL$15","v":0},{"$f":"SUM(BM1130:BM1133)*BM$15","v":0},{"$f":"SUM(BN1130:BN1133)*BN$15","v":0},{"$f":"SUM(BO1130:BO1133)*BO$15","v":0},{"$f":"SUM(BP1130:BP1133)*BP$15","v":0},{"$f":"SUM(BQ1130:BQ1133)*BQ$15","v":0}]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J1148:BQ1148)","v":0},null,null,null,null,null,{"$f":"SUM(J1134:J1135)*J$15","v":0},{"$f":"SUM(K1134:K1135)*K$15","v":0},{"$f":"SUM(L1134:L1135)*L$15","v":0},{"$f":"SUM(M1134:M1135)*M$15","v":0},{"$f":"SUM(N1134:N1135)*N$15","v":0},{"$f":"SUM(O1134:O1135)*O$15","v":0},{"$f":"SUM(P1134:P1135)*P$15","v":0},{"$f":"SUM(Q1134:Q1135)*Q$15","v":0},{"$f":"SUM(R1134:R1135)*R$15","v":0},{"$f":"SUM(S1134:S1135)*S$15","v":0},{"$f":"SUM(T1134:T1135)*T$15","v":0},{"$f":"SUM(U1134:U1135)*U$15","v":0},{"$f":"SUM(V1134:V1135)*V$15","v":0},{"$f":"SUM(W1134:W1135)*W$15","v":0},{"$f":"SUM(X1134:X1135)*X$15","v":0},{"$f":"SUM(Y1134:Y1135)*Y$15","v":0},{"$f":"SUM(Z1134:Z1135)*Z$15","v":0},{"$f":"SUM(AA1134:AA1135)*AA$15","v":0},{"$f":"SUM(AB1134:AB1135)*AB$15","v":0},{"$f":"SUM(AC1134:AC1135)*AC$15","v":0},{"$f":"SUM(AD1134:AD1135)*AD$15","v":0},{"$f":"SUM(AE1134:AE1135)*AE$15","v":0},{"$f":"SUM(AF1134:AF1135)*AF$15","v":0},{"$f":"SUM(AG1134:AG1135)*AG$15","v":0},{"$f":"SUM(AH1134:AH1135)*AH$15","v":0},{"$f":"SUM(AI1134:AI1135)*AI$15","v":0},{"$f":"SUM(AJ1134:AJ1135)*AJ$15","v":0},{"$f":"SUM(AK1134:AK1135)*AK$15","v":0},{"$f":"SUM(AL1134:AL1135)*AL$15","v":0},{"$f":"SUM(AM1134:AM1135)*AM$15","v":0},{"$f":"SUM(AN1134:AN1135)*AN$15","v":0},{"$f":"SUM(AO1134:AO1135)*AO$15","v":0},{"$f":"SUM(AP1134:AP1135)*AP$15","v":0},{"$f":"SUM(AQ1134:AQ1135)*AQ$15","v":0},{"$f":"SUM(AR1134:AR1135)*AR$15","v":0},{"$f":"SUM(AS1134:AS1135)*AS$15","v":0},{"$f":"SUM(AT1134:AT1135)*AT$15","v":0},{"$f":"SUM(AU1134:AU1135)*AU$15","v":0},{"$f":"SUM(AV1134:AV1135)*AV$15","v":0},{"$f":"SUM(AW1134:AW1135)*AW$15","v":0},{"$f":"SUM(AX1134:AX1135)*AX$15","v":0},{"$f":"SUM(AY1134:AY1135)*AY$15","v":0},{"$f":"SUM(AZ1134:AZ1135)*AZ$15","v":0},{"$f":"SUM(BA1134:BA1135)*BA$15","v":0},{"$f":"SUM(BB1134:BB1135)*BB$15","v":0},{"$f":"SUM(BC1134:BC1135)*BC$15","v":0},{"$f":"SUM(BD1134:BD1135)*BD$15","v":0},{"$f":"SUM(BE1134:BE1135)*BE$15","v":0},{"$f":"SUM(BF1134:BF1135)*BF$15","v":0},{"$f":"SUM(BG1134:BG1135)*BG$15","v":0},{"$f":"SUM(BH1134:BH1135)*BH$15","v":0},{"$f":"SUM(BI1134:BI1135)*BI$15","v":0},{"$f":"SUM(BJ1134:BJ1135)*BJ$15","v":0},{"$f":"SUM(BK1134:BK1135)*BK$15","v":0},{"$f":"SUM(BL1134:BL1135)*BL$15","v":0},{"$f":"SUM(BM1134:BM1135)*BM$15","v":0},{"$f":"SUM(BN1134:BN1135)*BN$15","v":0},{"$f":"SUM(BO1134:BO1135)*BO$15","v":0},{"$f":"SUM(BP1134:BP1135)*BP$15","v":0},{"$f":"SUM(BQ1134:BQ1135)*BQ$15","v":0}]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J1150:BQ1150)","v":0},null,null,null,null,null,{"$f":"SUM(J1146:J1149)","v":0},{"$f":"SUM(K1146:K1149)","v":0},{"$f":"SUM(L1146:L1149)","v":0},{"$f":"SUM(M1146:M1149)","v":0},{"$f":"SUM(N1146:N1149)","v":0},{"$f":"SUM(O1146:O1149)","v":0},{"$f":"SUM(P1146:P1149)","v":0},{"$f":"SUM(Q1146:Q1149)","v":0},{"$f":"SUM(R1146:R1149)","v":0},{"$f":"SUM(S1146:S1149)","v":0},{"$f":"SUM(T1146:T1149)","v":0},{"$f":"SUM(U1146:U1149)","v":0},{"$f":"SUM(V1146:V1149)","v":0},{"$f":"SUM(W1146:W1149)","v":0},{"$f":"SUM(X1146:X1149)","v":0},{"$f":"SUM(Y1146:Y1149)","v":0},{"$f":"SUM(Z1146:Z1149)","v":0},{"$f":"SUM(AA1146:AA1149)","v":0},{"$f":"SUM(AB1146:AB1149)","v":0},{"$f":"SUM(AC1146:AC1149)","v":0},{"$f":"SUM(AD1146:AD1149)","v":0},{"$f":"SUM(AE1146:AE1149)","v":0},{"$f":"SUM(AF1146:AF1149)","v":0},{"$f":"SUM(AG1146:AG1149)","v":0},{"$f":"SUM(AH1146:AH1149)","v":0},{"$f":"SUM(AI1146:AI1149)","v":0},{"$f":"SUM(AJ1146:AJ1149)","v":0},{"$f":"SUM(AK1146:AK1149)","v":0},{"$f":"SUM(AL1146:AL1149)","v":0},{"$f":"SUM(AM1146:AM1149)","v":0},{"$f":"SUM(AN1146:AN1149)","v":0},{"$f":"SUM(AO1146:AO1149)","v":0},{"$f":"SUM(AP1146:AP1149)","v":0},{"$f":"SUM(AQ1146:AQ1149)","v":0},{"$f":"SUM(AR1146:AR1149)","v":0},{"$f":"SUM(AS1146:AS1149)","v":0},{"$f":"SUM(AT1146:AT1149)","v":0},{"$f":"SUM(AU1146:AU1149)","v":0},{"$f":"SUM(AV1146:AV1149)","v":0},{"$f":"SUM(AW1146:AW1149)","v":0},{"$f":"SUM(AX1146:AX1149)","v":0},{"$f":"SUM(AY1146:AY1149)","v":0},{"$f":"SUM(AZ1146:AZ1149)","v":0},{"$f":"SUM(BA1146:BA1149)","v":0},{"$f":"SUM(BB1146:BB1149)","v":0},{"$f":"SUM(BC1146:BC1149)","v":0},{"$f":"SUM(BD1146:BD1149)","v":0},{"$f":"SUM(BE1146:BE1149)","v":0},{"$f":"SUM(BF1146:BF1149)","v":0},{"$f":"SUM(BG1146:BG1149)","v":0},{"$f":"SUM(BH1146:BH1149)","v":0},{"$f":"SUM(BI1146:BI1149)","v":0},{"$f":"SUM(BJ1146:BJ1149)","v":0},{"$f":"SUM(BK1146:BK1149)","v":0},{"$f":"SUM(BL1146:BL1149)","v":0},{"$f":"SUM(BM1146:BM1149)","v":0},{"$f":"SUM(BN1146:BN1149)","v":0},{"$f":"SUM(BO1146:BO1149)","v":0},{"$f":"SUM(BP1146:BP1149)","v":0},{"$f":"SUM(BQ1146:BQ1149)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J1152:BQ1152)","v":0},null,null,null,null,null,{"$f":"J1143*J$15","v":0},{"$f":"K1143*K$15","v":0},{"$f":"L1143*L$15","v":0},{"$f":"M1143*M$15","v":0},{"$f":"N1143*N$15","v":0},{"$f":"O1143*O$15","v":0},{"$f":"P1143*P$15","v":0},{"$f":"Q1143*Q$15","v":0},{"$f":"R1143*R$15","v":0},{"$f":"S1143*S$15","v":0},{"$f":"T1143*T$15","v":0},{"$f":"U1143*U$15","v":0},{"$f":"V1143*V$15","v":0},{"$f":"W1143*W$15","v":0},{"$f":"X1143*X$15","v":0},{"$f":"Y1143*Y$15","v":0},{"$f":"Z1143*Z$15","v":0},{"$f":"AA1143*AA$15","v":0},{"$f":"AB1143*AB$15","v":0},{"$f":"AC1143*AC$15","v":0},{"$f":"AD1143*AD$15","v":0},{"$f":"AE1143*AE$15","v":0},{"$f":"AF1143*AF$15","v":0},{"$f":"AG1143*AG$15","v":0},{"$f":"AH1143*AH$15","v":0},{"$f":"AI1143*AI$15","v":0},{"$f":"AJ1143*AJ$15","v":0},{"$f":"AK1143*AK$15","v":0},{"$f":"AL1143*AL$15","v":0},{"$f":"AM1143*AM$15","v":0},{"$f":"AN1143*AN$15","v":0},{"$f":"AO1143*AO$15","v":0},{"$f":"AP1143*AP$15","v":0},{"$f":"AQ1143*AQ$15","v":0},{"$f":"AR1143*AR$15","v":0},{"$f":"AS1143*AS$15","v":0},{"$f":"AT1143*AT$15","v":0},{"$f":"AU1143*AU$15","v":0},{"$f":"AV1143*AV$15","v":0},{"$f":"AW1143*AW$15","v":0},{"$f":"AX1143*AX$15","v":0},{"$f":"AY1143*AY$15","v":0},{"$f":"AZ1143*AZ$15","v":0},{"$f":"BA1143*BA$15","v":0},{"$f":"BB1143*BB$15","v":0},{"$f":"BC1143*BC$15","v":0},{"$f":"BD1143*BD$15","v":0},{"$f":"BE1143*BE$15","v":0},{"$f":"BF1143*BF$15","v":0},{"$f":"BG1143*BG$15","v":0},{"$f":"BH1143*BH$15","v":0},{"$f":"BI1143*BI$15","v":0},{"$f":"BJ1143*BJ$15","v":0},{"$f":"BK1143*BK$15","v":0},{"$f":"BL1143*BL$15","v":0},{"$f":"BM1143*BM$15","v":0},{"$f":"BN1143*BN$15","v":0},{"$f":"BO1143*BO$15","v":0},{"$f":"BP1143*BP$15","v":0},{"$f":"BQ1143*BQ$15","v":0}]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D1146*100)/D1152,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D1147*100)/D1152,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D1148*100)/D1152,0)","v":0}]
[]
[null,{"$f":"\"LCO - \" &B1002","v":"LCO - Electricity"},"p/kWh",{"$f":"SUM(D1154:D1157)","v":0}]
[]
[]
[null,"PLANT ROOM DATA PROCESSING"]
[]
[null,"CALL UP OF DATA"]
[]
[null,"Plant Room"]
[null,"Maintenance costs - external","£/yr",null,{"$f":"INDEX(rngFlatFileData,dcPRNum,3)","v":0}]
[null,"Mgt & maintenance - internal","£/yr",null,{"$f":"INDEX(rngFlatFileData,dcPRNum,4)","v":0}]
[]
[null,null,null,null,{"$f":"MAX($C1169:C1169)+1","v":1},{"$f":"MAX($C1169:E1169)+1","v":2},{"$f":"MAX($C1169:F1169)+1","v":3},{"$f":"MAX($C1169:G1169)+1","v":4},{"$f":"MAX($C1169:H1169)+1","v":5},{"$f":"MAX($C1169:I1169)+1","v":6},{"$f":"MAX($C1169:J1169)+1","v":7},{"$f":"MAX($C1169:K1169)+1","v":8},{"$f":"MAX($C1169:L1169)+1","v":9},{"$f":"MAX($C1169:M1169)+1","v":10},{"$f":"MAX($C1169:N1169)+1","v":11},{"$f":"MAX($C1169:O1169)+1","v":12},{"$f":"MAX($C1169:P1169)+1","v":13},{"$f":"MAX($C1169:Q1169)+1","v":14},{"$f":"MAX($C1169:R1169)+1","v":15},null,{"$f":"E1169","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,null,"Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match","Col Match"]
[null,{"$f":"'INPT; FlatFile'!E$10","v":"Plant name"},{"$f":"'INPT; FlatFile'!E$12","v":"text"},null,{"$f":"INDEX(rngFlatFileData,dcPRNum,AK1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AL1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AM1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AN1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AO1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AP1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AQ1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AR1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AS1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AT1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AU1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AV1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AW1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AX1170)","v":0},{"$f":"INDEX(rngFlatFileData,dcPRNum,AY1170)","v":0},null,{"$f":"$B1170&\" \"&U$1169","v":"Plant name 1"},"Plant name 2","Plant name 3","Plant name 4","Plant name 5","Plant name 6","Plant name 7","Plant name 8","Plant name 9","Plant name 10","Plant name 11","Plant name 12","Plant name 13","Plant name 14","Plant name 15",null,{"$f":"MATCH(U1170,rngFlatFileLabelsItem,0)","v":5},{"$f":"MATCH(V1170,rngFlatFileLabelsItem,0)","v":32},{"$f":"MATCH(W1170,rngFlatFileLabelsItem,0)","v":59},{"$f":"MATCH(X1170,rngFlatFileLabelsItem,0)","v":86},{"$f":"MATCH(Y1170,rngFlatFileLabelsItem,0)","v":113},{"$f":"MATCH(Z1170,rngFlatFileLabelsItem,0)","v":140},{"$f":"MATCH(AA1170,rngFlatFileLabelsItem,0)","v":167},{"$f":"MATCH(AB1170,rngFlatFileLabelsItem,0)","v":194},{"$f":"MATCH(AC1170,rngFlatFileLabelsItem,0)","v":221},{"$f":"MATCH(AD1170,rngFlatFileLabelsItem,0)","v":248},{"$f":"MATCH(AE1170,rngFlatFileLabelsItem,0)","v":275},{"$f":"MATCH(AF1170,rngFlatFileLabelsItem,0)","v":302},{"$f":"MATCH(AG1170,rngFlatFileLabelsItem,0)","v":329},{"$f":"MATCH(AH1170,rngFlatFileLabelsItem,0)","v":356},{"$f":"MATCH(AI1170,rngFlatFileLabelsItem,0)","v":383}]
[null,{"$f":"'INPT; FlatFile'!F$10","v":"Plant type"},{"$f":"'INPT; FlatFile'!F$12","v":"type"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Plant type 1","Plant type 2","Plant type 3","Plant type 4","Plant type 5","Plant type 6","Plant type 7","Plant type 8","Plant type 9","Plant type 10","Plant type 11","Plant type 12","Plant type 13","Plant type 14","Plant type 15",null,6,33,60,87,114,141,168,195,222,249,276,303,330,357,384]
[null,{"$f":"'INPT; FlatFile'!G$10","v":"Fuel input type"},{"$f":"'INPT; FlatFile'!G$12","v":"type"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel input type 1","Fuel input type 2","Fuel input type 3","Fuel input type 4","Fuel input type 5","Fuel input type 6","Fuel input type 7","Fuel input type 8","Fuel input type 9","Fuel input type 10","Fuel input type 11","Fuel input type 12","Fuel input type 13","Fuel input type 14","Fuel input type 15",null,7,34,61,88,115,142,169,196,223,250,277,304,331,358,385]
[null,{"$f":"'INPT; FlatFile'!H$10","v":"Fuel supply point"},{"$f":"'INPT; FlatFile'!H$12","v":"MPAN no."},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Fuel supply point 1","Fuel supply point 2","Fuel supply point 3","Fuel supply point 4","Fuel supply point 5","Fuel supply point 6","Fuel supply point 7","Fuel supply point 8","Fuel supply point 9","Fuel supply point 10","Fuel supply point 11","Fuel supply point 12","Fuel supply point 13","Fuel supply point 14","Fuel supply point 15",null,8,35,62,89,116,143,170,197,224,251,278,305,332,359,386]
[null,{"$f":"'INPT; FlatFile'!I$10","v":"Avg annual fuel use (metered)"},{"$f":"'INPT; FlatFile'!I$12","v":"KWh"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Avg annual fuel use (metered) 1","Avg annual fuel use (metered) 2","Avg annual fuel use (metered) 3","Avg annual fuel use (metered) 4","Avg annual fuel use (metered) 5","Avg annual fuel use (metered) 6","Avg annual fuel use (metered) 7","Avg annual fuel use (metered) 8","Avg annual fuel use (metered) 9","Avg annual fuel use (metered) 10","Avg annual fuel use (metered) 11","Avg annual fuel use (metered) 12","Avg annual fuel use (metered) 13","Avg annual fuel use (metered) 14","Avg annual fuel use (metered) 15",null,9,36,63,90,117,144,171,198,225,252,279,306,333,360,387]
[null,{"$f":"'INPT; FlatFile'!J$10","v":"Replacement cost "},{"$f":"'INPT; FlatFile'!J$12","v":"£"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Replacement cost  1","Replacement cost  2","Replacement cost  3","Replacement cost  4","Replacement cost  5","Replacement cost  6","Replacement cost  7","Replacement cost  8","Replacement cost  9","Replacement cost  10","Replacement cost  11","Replacement cost  12","Replacement cost  13","Replacement cost  14","Replacement cost  15",null,10,37,64,91,118,145,172,199,226,253,280,307,334,361,388]
[null,{"$f":"'INPT; FlatFile'!K$10","v":"Original purchase date"},{"$f":"'INPT; FlatFile'!K$12","v":"mm/yy"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Original purchase date 1","Original purchase date 2","Original purchase date 3","Original purchase date 4","Original purchase date 5","Original purchase date 6","Original purchase date 7","Original purchase date 8","Original purchase date 9","Original purchase date 10","Original purchase date 11","Original purchase date 12","Original purchase date 13","Original purchase date 14","Original purchase date 15",null,11,38,65,92,119,146,173,200,227,254,281,308,335,362,389]
[null,{"$f":"'INPT; FlatFile'!L$10","v":"Estimated life"},{"$f":"'INPT; FlatFile'!L$12","v":"Nr. yrs"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Estimated life 1","Estimated life 2","Estimated life 3","Estimated life 4","Estimated life 5","Estimated life 6","Estimated life 7","Estimated life 8","Estimated life 9","Estimated life 10","Estimated life 11","Estimated life 12","Estimated life 13","Estimated life 14","Estimated life 15",null,12,39,66,93,120,147,174,201,228,255,282,309,336,363,390]
[null,{"$f":"'INPT; FlatFile'!M$10","v":"Avg annual maintenance costs"},{"$f":"'INPT; FlatFile'!M$12","v":"£"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Avg annual maintenance costs 1","Avg annual maintenance costs 2","Avg annual maintenance costs 3","Avg annual maintenance costs 4","Avg annual maintenance costs 5","Avg annual maintenance costs 6","Avg annual maintenance costs 7","Avg annual maintenance costs 8","Avg annual maintenance costs 9","Avg annual maintenance costs 10","Avg annual maintenance costs 11","Avg annual maintenance costs 12","Avg annual maintenance costs 13","Avg annual maintenance costs 14","Avg annual maintenance costs 15",null,13,40,67,94,121,148,175,202,229,256,283,310,337,364,391]
[null,{"$f":"'INPT; FlatFile'!N$10","v":"Heat output type"},{"$f":"'INPT; FlatFile'!N$12","v":"type"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Heat output type 1","Heat output type 2","Heat output type 3","Heat output type 4","Heat output type 5","Heat output type 6","Heat output type 7","Heat output type 8","Heat output type 9","Heat output type 10","Heat output type 11","Heat output type 12","Heat output type 13","Heat output type 14","Heat output type 15",null,14,41,68,95,122,149,176,203,230,257,284,311,338,365,392]
[null,{"$f":"'INPT; FlatFile'!O$10","v":"Thermal capacity (rated / installed)"},{"$f":"'INPT; FlatFile'!O$12","v":"kW"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$B1180&\" \"&U$1169","v":"Thermal capacity (rated / installed) 1"},"Thermal capacity (rated / installed) 2","Thermal capacity (rated / installed) 3","Thermal capacity (rated / installed) 4","Thermal capacity (rated / installed) 5","Thermal capacity (rated / installed) 6","Thermal capacity (rated / installed) 7","Thermal capacity (rated / installed) 8","Thermal capacity (rated / installed) 9","Thermal capacity (rated / installed) 10","Thermal capacity (rated / installed) 11","Thermal capacity (rated / installed) 12","Thermal capacity (rated / installed) 13","Thermal capacity (rated / installed) 14","Thermal capacity (rated / installed) 15",null,15,42,69,96,123,150,177,204,231,258,285,312,339,366,393]
[null,{"$f":"'INPT; FlatFile'!P$10","v":"Avg annual thermal capacity factor"},{"$f":"'INPT; FlatFile'!P$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Avg annual thermal capacity factor 1","Avg annual thermal capacity factor 2","Avg annual thermal capacity factor 3","Avg annual thermal capacity factor 4","Avg annual thermal capacity factor 5","Avg annual thermal capacity factor 6","Avg annual thermal capacity factor 7","Avg annual thermal capacity factor 8","Avg annual thermal capacity factor 9","Avg annual thermal capacity factor 10","Avg annual thermal capacity factor 11","Avg annual thermal capacity factor 12","Avg annual thermal capacity factor 13","Avg annual thermal capacity factor 14","Avg annual thermal capacity factor 15",null,16,43,70,97,124,151,178,205,232,259,286,313,340,367,394]
[null,{"$f":"'INPT; FlatFile'!Q$10","v":"Gross thermal efficiency (boiler plate) "},{"$f":"'INPT; FlatFile'!Q$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Gross thermal efficiency (boiler plate)  1","Gross thermal efficiency (boiler plate)  2","Gross thermal efficiency (boiler plate)  3","Gross thermal efficiency (boiler plate)  4","Gross thermal efficiency (boiler plate)  5","Gross thermal efficiency (boiler plate)  6","Gross thermal efficiency (boiler plate)  7","Gross thermal efficiency (boiler plate)  8","Gross thermal efficiency (boiler plate)  9","Gross thermal efficiency (boiler plate)  10","Gross thermal efficiency (boiler plate)  11","Gross thermal efficiency (boiler plate)  12","Gross thermal efficiency (boiler plate)  13","Gross thermal efficiency (boiler plate)  14","Gross thermal efficiency (boiler plate)  15",null,17,44,71,98,125,152,179,206,233,260,287,314,341,368,395]
[null,{"$f":"'INPT; FlatFile'!R$10","v":"Gross thermal efficiency (actual)"},{"$f":"'INPT; FlatFile'!R$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Gross thermal efficiency (actual) 1","Gross thermal efficiency (actual) 2","Gross thermal efficiency (actual) 3","Gross thermal efficiency (actual) 4","Gross thermal efficiency (actual) 5","Gross thermal efficiency (actual) 6","Gross thermal efficiency (actual) 7","Gross thermal efficiency (actual) 8","Gross thermal efficiency (actual) 9","Gross thermal efficiency (actual) 10","Gross thermal efficiency (actual) 11","Gross thermal efficiency (actual) 12","Gross thermal efficiency (actual) 13","Gross thermal efficiency (actual) 14","Gross thermal efficiency (actual) 15",null,18,45,72,99,126,153,180,207,234,261,288,315,342,369,396]
[null,{"$f":"'INPT; FlatFile'!S$10","v":"Is efficiency estimated or measured? (heat)"},{"$f":"'INPT; FlatFile'!S$12","v":"text"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Is efficiency estimated or measured? (heat) 1","Is efficiency estimated or measured? (heat) 2","Is efficiency estimated or measured? (heat) 3","Is efficiency estimated or measured? (heat) 4","Is efficiency estimated or measured? (heat) 5","Is efficiency estimated or measured? (heat) 6","Is efficiency estimated or measured? (heat) 7","Is efficiency estimated or measured? (heat) 8","Is efficiency estimated or measured? (heat) 9","Is efficiency estimated or measured? (heat) 10","Is efficiency estimated or measured? (heat) 11","Is efficiency estimated or measured? (heat) 12","Is efficiency estimated or measured? (heat) 13","Is efficiency estimated or measured? (heat) 14","Is efficiency estimated or measured? (heat) 15",null,19,46,73,100,127,154,181,208,235,262,289,316,343,370,397]
[null,{"$f":"'INPT; FlatFile'!T$10","v":"Electrical output - % used on site"},{"$f":"'INPT; FlatFile'!T$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Electrical output - % used on site 1","Electrical output - % used on site 2","Electrical output - % used on site 3","Electrical output - % used on site 4","Electrical output - % used on site 5","Electrical output - % used on site 6","Electrical output - % used on site 7","Electrical output - % used on site 8","Electrical output - % used on site 9","Electrical output - % used on site 10","Electrical output - % used on site 11","Electrical output - % used on site 12","Electrical output - % used on site 13","Electrical output - % used on site 14","Electrical output - % used on site 15",null,20,47,74,101,128,155,182,209,236,263,290,317,344,371,398]
[null,{"$f":"'INPT; FlatFile'!U$10","v":"Electrical capacity (rated / installed)"},{"$f":"'INPT; FlatFile'!U$12","v":"kW"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Electrical capacity (rated / installed) 1","Electrical capacity (rated / installed) 2","Electrical capacity (rated / installed) 3","Electrical capacity (rated / installed) 4","Electrical capacity (rated / installed) 5","Electrical capacity (rated / installed) 6","Electrical capacity (rated / installed) 7","Electrical capacity (rated / installed) 8","Electrical capacity (rated / installed) 9","Electrical capacity (rated / installed) 10","Electrical capacity (rated / installed) 11","Electrical capacity (rated / installed) 12","Electrical capacity (rated / installed) 13","Electrical capacity (rated / installed) 14","Electrical capacity (rated / installed) 15",null,21,48,75,102,129,156,183,210,237,264,291,318,345,372,399]
[null,{"$f":"'INPT; FlatFile'!V$10","v":"Avg annual electrical capacity factor"},{"$f":"'INPT; FlatFile'!V$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Avg annual electrical capacity factor 1","Avg annual electrical capacity factor 2","Avg annual electrical capacity factor 3","Avg annual electrical capacity factor 4","Avg annual electrical capacity factor 5","Avg annual electrical capacity factor 6","Avg annual electrical capacity factor 7","Avg annual electrical capacity factor 8","Avg annual electrical capacity factor 9","Avg annual electrical capacity factor 10","Avg annual electrical capacity factor 11","Avg annual electrical capacity factor 12","Avg annual electrical capacity factor 13","Avg annual electrical capacity factor 14","Avg annual electrical capacity factor 15",null,22,49,76,103,130,157,184,211,238,265,292,319,346,373,400]
[null,{"$f":"'INPT; FlatFile'!W$10","v":"Electrical efficiency (boiler plate) "},{"$f":"'INPT; FlatFile'!W$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Electrical efficiency (boiler plate)  1","Electrical efficiency (boiler plate)  2","Electrical efficiency (boiler plate)  3","Electrical efficiency (boiler plate)  4","Electrical efficiency (boiler plate)  5","Electrical efficiency (boiler plate)  6","Electrical efficiency (boiler plate)  7","Electrical efficiency (boiler plate)  8","Electrical efficiency (boiler plate)  9","Electrical efficiency (boiler plate)  10","Electrical efficiency (boiler plate)  11","Electrical efficiency (boiler plate)  12","Electrical efficiency (boiler plate)  13","Electrical efficiency (boiler plate)  14","Electrical efficiency (boiler plate)  15",null,23,50,77,104,131,158,185,212,239,266,293,320,347,374,401]
[null,{"$f":"'INPT; FlatFile'!X$10","v":"Electrical efficiency (actual)"},{"$f":"'INPT; FlatFile'!X$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Electrical efficiency (actual) 1","Electrical efficiency (actual) 2","Electrical efficiency (actual) 3","Electrical efficiency (actual) 4","Electrical efficiency (actual) 5","Electrical efficiency (actual) 6","Electrical efficiency (actual) 7","Electrical efficiency (actual) 8","Electrical efficiency (actual) 9","Electrical efficiency (actual) 10","Electrical efficiency (actual) 11","Electrical efficiency (actual) 12","Electrical efficiency (actual) 13","Electrical efficiency (actual) 14","Electrical efficiency (actual) 15",null,24,51,78,105,132,159,186,213,240,267,294,321,348,375,402]
[null,{"$f":"'INPT; FlatFile'!Y$10","v":"Is efficiency estimated or measured? (elec)"},{"$f":"'INPT; FlatFile'!Y$12","v":"text"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"$B1190&\" \"&U$1169","v":"Is efficiency estimated or measured? (elec) 1"},"Is efficiency estimated or measured? (elec) 2","Is efficiency estimated or measured? (elec) 3","Is efficiency estimated or measured? (elec) 4","Is efficiency estimated or measured? (elec) 5","Is efficiency estimated or measured? (elec) 6","Is efficiency estimated or measured? (elec) 7","Is efficiency estimated or measured? (elec) 8","Is efficiency estimated or measured? (elec) 9","Is efficiency estimated or measured? (elec) 10","Is efficiency estimated or measured? (elec) 11","Is efficiency estimated or measured? (elec) 12","Is efficiency estimated or measured? (elec) 13","Is efficiency estimated or measured? (elec) 14","Is efficiency estimated or measured? (elec) 15",null,25,52,79,106,133,160,187,214,241,268,295,322,349,376,403]
[null,{"$f":"'INPT; FlatFile'!Z$10","v":"Cooling output"},{"$f":"'INPT; FlatFile'!Z$12","v":"type"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cooling output 1","Cooling output 2","Cooling output 3","Cooling output 4","Cooling output 5","Cooling output 6","Cooling output 7","Cooling output 8","Cooling output 9","Cooling output 10","Cooling output 11","Cooling output 12","Cooling output 13","Cooling output 14","Cooling output 15",null,26,53,80,107,134,161,188,215,242,269,296,323,350,377,404]
[null,{"$f":"'INPT; FlatFile'!AA$10","v":"Cooling capacity (rated / installed)"},{"$f":"'INPT; FlatFile'!AA$12","v":"kW"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cooling capacity (rated / installed) 1","Cooling capacity (rated / installed) 2","Cooling capacity (rated / installed) 3","Cooling capacity (rated / installed) 4","Cooling capacity (rated / installed) 5","Cooling capacity (rated / installed) 6","Cooling capacity (rated / installed) 7","Cooling capacity (rated / installed) 8","Cooling capacity (rated / installed) 9","Cooling capacity (rated / installed) 10","Cooling capacity (rated / installed) 11","Cooling capacity (rated / installed) 12","Cooling capacity (rated / installed) 13","Cooling capacity (rated / installed) 14","Cooling capacity (rated / installed) 15",null,27,54,81,108,135,162,189,216,243,270,297,324,351,378,405]
[null,{"$f":"'INPT; FlatFile'!AB$10","v":"Avg annual cooling capacity factor"},{"$f":"'INPT; FlatFile'!AB$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Avg annual cooling capacity factor 1","Avg annual cooling capacity factor 2","Avg annual cooling capacity factor 3","Avg annual cooling capacity factor 4","Avg annual cooling capacity factor 5","Avg annual cooling capacity factor 6","Avg annual cooling capacity factor 7","Avg annual cooling capacity factor 8","Avg annual cooling capacity factor 9","Avg annual cooling capacity factor 10","Avg annual cooling capacity factor 11","Avg annual cooling capacity factor 12","Avg annual cooling capacity factor 13","Avg annual cooling capacity factor 14","Avg annual cooling capacity factor 15",null,28,55,82,109,136,163,190,217,244,271,298,325,352,379,406]
[null,{"$f":"'INPT; FlatFile'!AC$10","v":"Cooling efficiency (boiler plate) "},{"$f":"'INPT; FlatFile'!AC$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cooling efficiency (boiler plate)  1","Cooling efficiency (boiler plate)  2","Cooling efficiency (boiler plate)  3","Cooling efficiency (boiler plate)  4","Cooling efficiency (boiler plate)  5","Cooling efficiency (boiler plate)  6","Cooling efficiency (boiler plate)  7","Cooling efficiency (boiler plate)  8","Cooling efficiency (boiler plate)  9","Cooling efficiency (boiler plate)  10","Cooling efficiency (boiler plate)  11","Cooling efficiency (boiler plate)  12","Cooling efficiency (boiler plate)  13","Cooling efficiency (boiler plate)  14","Cooling efficiency (boiler plate)  15",null,29,56,83,110,137,164,191,218,245,272,299,326,353,380,407]
[null,{"$f":"'INPT; FlatFile'!AD$10","v":"Cooling efficiency (actual) "},{"$f":"'INPT; FlatFile'!AD$12","v":"%"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Cooling efficiency (actual)  1","Cooling efficiency (actual)  2","Cooling efficiency (actual)  3","Cooling efficiency (actual)  4","Cooling efficiency (actual)  5","Cooling efficiency (actual)  6","Cooling efficiency (actual)  7","Cooling efficiency (actual)  8","Cooling efficiency (actual)  9","Cooling efficiency (actual)  10","Cooling efficiency (actual)  11","Cooling efficiency (actual)  12","Cooling efficiency (actual)  13","Cooling efficiency (actual)  14","Cooling efficiency (actual)  15",null,30,57,84,111,138,165,192,219,246,273,300,327,354,381,408]
[null,{"$f":"'INPT; FlatFile'!AE$10","v":"Is efficiency estimated or measured? (cool)"},{"$f":"'INPT; FlatFile'!AE$12","v":"text"},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"Is efficiency estimated or measured? (cool) 1","Is efficiency estimated or measured? (cool) 2","Is efficiency estimated or measured? (cool) 3","Is efficiency estimated or measured? (cool) 4","Is efficiency estimated or measured? (cool) 5","Is efficiency estimated or measured? (cool) 6","Is efficiency estimated or measured? (cool) 7","Is efficiency estimated or measured? (cool) 8","Is efficiency estimated or measured? (cool) 9","Is efficiency estimated or measured? (cool) 10","Is efficiency estimated or measured? (cool) 11","Is efficiency estimated or measured? (cool) 12","Is efficiency estimated or measured? (cool) 13","Is efficiency estimated or measured? (cool) 14","Is efficiency estimated or measured? (cool) 15",null,31,58,85,112,139,166,193,220,247,274,301,328,355,382,409]
[null,"Heat Energy generated","kWh",null,{"$f":"E1174*E1183","v":0},{"$f":"F1174*F1183","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cooling Energy generated","kWh",null,{"$f":"E1174*E1195","v":0},{"$f":"F1174*F1195","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electrical Energy generated","kWh",null,{"$f":"E1174*E1189","v":0},{"$f":"F1174*F1189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":"MAX($D1201:D1201)+1","v":1},{"$f":"MAX($D1201:E1201)+1","v":2},{"$f":"MAX($D1201:F1201)+1","v":3},{"$f":"MAX($D1201:G1201)+1","v":4},{"$f":"MAX($D1201:H1201)+1","v":5},{"$f":"MAX($D1201:I1201)+1","v":6},{"$f":"MAX($D1201:J1201)+1","v":7},{"$f":"MAX($D1201:K1201)+1","v":8},{"$f":"MAX($D1201:L1201)+1","v":9},{"$f":"MAX($D1201:M1201)+1","v":10},null,null,null,null,null,null,{"$f":"E1201","v":1},{"$f":"F1201","v":2},3,4,5,6,7,8,9,10]
[null,{"$f":"'INPT; FlatFile'!OT$10","v":"Fuel"},{"$f":"'INPT; FlatFile'!OT$12","v":"type"},null,{"$f":"INDEX(rngFlatFileData,dcPRNum,AK1202)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,{"$f":"$B1202&\" \"&U$1201","v":"Fuel 1"},"Fuel 2","Fuel 3","Fuel 4","Fuel 5","Fuel 6","Fuel 7","Fuel 8","Fuel 9","Fuel 10",null,null,null,null,null,null,{"$f":"MATCH(U1202,rngFlatFileLabelsItem,0)","v":410},417,424,431,438,445,452,459,466,473]
[null,{"$f":"'INPT; FlatFile'!OU$10","v":"Delivery point / meter no."},{"$f":"'INPT; FlatFile'!OU$12","v":"MPAN"},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Delivery point / meter no. 1","Delivery point / meter no. 2","Delivery point / meter no. 3","Delivery point / meter no. 4","Delivery point / meter no. 5","Delivery point / meter no. 6","Delivery point / meter no. 7","Delivery point / meter no. 8","Delivery point / meter no. 9","Delivery point / meter no. 10",null,null,null,null,null,null,411,418,425,432,439,446,453,460,467,474]
[null,{"$f":"'INPT; FlatFile'!OV$10","v":"Avg annual import"},{"$f":"'INPT; FlatFile'!OV$12","v":"kWh"},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Avg annual import 1","Avg annual import 2","Avg annual import 3","Avg annual import 4","Avg annual import 5","Avg annual import 6","Avg annual import 7","Avg annual import 8","Avg annual import 9","Avg annual import 10",null,null,null,null,null,null,412,419,426,433,440,447,454,461,468,475]
[null,{"$f":"'INPT; FlatFile'!OW$10","v":"Unit cost"},{"$f":"'INPT; FlatFile'!OW$12","v":"p/kWh"},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Unit cost 1","Unit cost 2","Unit cost 3","Unit cost 4","Unit cost 5","Unit cost 6","Unit cost 7","Unit cost 8","Unit cost 9","Unit cost 10",null,null,null,null,null,null,413,420,427,434,441,448,455,462,469,476]
[null,{"$f":"'INPT; FlatFile'!OX$10","v":"Standing charge"},{"$f":"'INPT; FlatFile'!OX$12","v":"£/day"},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Standing charge 1","Standing charge 2","Standing charge 3","Standing charge 4","Standing charge 5","Standing charge 6","Standing charge 7","Standing charge 8","Standing charge 9","Standing charge 10",null,null,null,null,null,null,414,421,428,435,442,449,456,463,470,477]
[null,{"$f":"'INPT; FlatFile'!OY$10","v":"CCL"},{"$f":"'INPT; FlatFile'!OY$12","v":"p/kWh"},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"CCL 1","CCL 2","CCL 3","CCL 4","CCL 5","CCL 6","CCL 7","CCL 8","CCL 9","CCL 10",null,null,null,null,null,null,415,422,429,436,443,450,457,464,471,478]
[null,{"$f":"'INPT; FlatFile'!OZ$10","v":"Other charges"},{"$f":"'INPT; FlatFile'!OZ$12","v":"p/kWh"},null,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,"Other charges 1","Other charges 2","Other charges 3","Other charges 4","Other charges 5","Other charges 6","Other charges 7","Other charges 8","Other charges 9","Other charges 10",null,null,null,null,null,null,416,423,430,437,444,451,458,465,472,479]
[]
[null,"ALLOCATION OF COSTS BY ENERGY TYPE"]
[]
[null,"Enter manually","T/F",null,{"$f":"IF(D1212=\"\",FALSE,D1212)","v":false}]
[]
[null,"Heat allocation:","%",null,{"$f":"IF(SUM(E1215:E1216) <> 1, 1-SUM(E1215:E1216),0)","v":1},{"$f":"IF(SUM(F1215:F1216) <> 1, 1-SUM(F1215:F1216),0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cooling allocation:","%",null,{"$f":"IFERROR(E1198/SUM(E$1197:E$1199),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electricity allocation:","%",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Heat allocation:","%"]
[null,"Cooling allocation:","%"]
[null,"Electricity allocation:","%"]
[]
[null,"SELECTED"]
[null,"Heat allocation:","%",null,{"$f":"IF($E$1212,E1218,E1214)","v":1},{"$f":"IF($E$1212,F1218,F1214)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,"Cooling allocation:","%",null,{"$f":"IF($E$1212,E1219,E1215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Electricity allocation:","%",null,{"$f":"IF($E$1212,E1220,E1216)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"MAX($I1227:I1227)+1","v":1},{"$f":"MAX($I1227:K1227)+1","v":2},{"$f":"MAX($I1227:L1227)+1","v":3},{"$f":"MAX($I1227:M1227)+1","v":4},{"$f":"MAX($I1227:N1227)+1","v":5},{"$f":"MAX($I1227:O1227)+1","v":6},{"$f":"MAX($I1227:P1227)+1","v":7},{"$f":"MAX($I1227:Q1227)+1","v":8},{"$f":"MAX($I1227:R1227)+1","v":9},{"$f":"MAX($I1227:S1227)+1","v":10}]
[null,null,null,"Energy Generated","Repex","Purchased","UEL","O&M plant specific","O&M plant room",null,{"$f":"INDEX(lstFuelInput,K1227,1)","v":"Biofuel"},"Biomass","Coal","Electricity","Gas","Heat","LPG","Oil","Other","RDF",null,"Total",null,{"$f":"K1228","v":"Biofuel"},{"$f":"L1228","v":"Biomass"},"Coal","Electricity","Gas","Heat","LPG","Oil",{"$f":"S1228","v":"Other"},{"$f":"T1228","v":"RDF"}]
[null,null,null,"kWh","£","Year","Years","£","£",null,"kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh",null,null,null,"%","%","%","%","%","%","%","%","%","%"]
[null,{"$f":"INDEX(lstHeatOutput,C1230,1)","v":"DHW"},{"$f":"MAX(C$1229:C1229)+1","v":1},{"$f":"SUMIF($E$1179:$S$1179,$B1230,$E$1197:$S$1197)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1230)*($E$1175:$S$1175)*($E$1223:$S$1223))","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1230,$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1230,$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1230)*($E$1178:$S$1178)*($E$1223:$S$1223))","v":0},{"$f":"IFERROR(($E$1166+$E$1167)*D1230/SUM(rngEnergyGenerated),0)","v":0},null,{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1230)*($E$1172:$S$1172=K$1228)*($E$1174:$S$1174)*($E$1223:$S$1223))","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K1230:T1230)","v":0},null,{"$f":"IFERROR(K1230/$V1230,0)","v":0},{"$f":"IFERROR(L1230/$V1230,0)","v":0},{"$f":"IFERROR(M1230/$V1230,0)","v":0},{"$f":"IFERROR(N1230/$V1230,0)","v":0},{"$f":"IFERROR(O1230/$V1230,0)","v":0},{"$f":"IFERROR(P1230/$V1230,0)","v":0},{"$f":"IFERROR(Q1230/$V1230,0)","v":0},{"$f":"IFERROR(R1230/$V1230,0)","v":0},{"$f":"IFERROR(S1230/$V1230,0)","v":0},{"$f":"IFERROR(T1230/$V1230,0)","v":0}]
[null,{"$f":"INDEX(lstHeatOutput,C1231,1)","v":"LTHW"},{"$f":"MAX(C$1229:C1230)+1","v":2},{"$f":"SUMIF($E$1179:$S$1179,$B1231,$E$1197:$S$1197)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1231)*($E$1175:$S$1175)*($E$1223:$S$1223))","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1231,$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1231,$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1231)*($E$1178:$S$1178)*($E$1223:$S$1223))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(K1231:T1231)","v":0},null,{"$f":"IFERROR(K1231/$V1231,0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(lstHeatOutput,C1232,1)","v":"MTHW"},{"$f":"MAX(C$1229:C1231)+1","v":3},0,{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1232)*($E$1175:$S$1175)*($E$1223:$S$1223))","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1232,$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1232,$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1232)*($E$1178:$S$1178)*($E$1223:$S$1223))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(lstHeatOutput,C1233,1)","v":"HTHW"},{"$f":"MAX(C$1229:C1232)+1","v":4},0,{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1233)*($E$1175:$S$1175)*($E$1223:$S$1223))","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1233,$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1233,$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1233)*($E$1178:$S$1178)*($E$1223:$S$1223))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,{"$f":"INDEX(lstHeatOutput,C1234,1)","v":"Steam"},{"$f":"MAX(C$1229:C1233)+1","v":5},0,{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1234)*($E$1175:$S$1175)*($E$1223:$S$1223))","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1234,$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1179:$S$1179,$B1234,$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT(($E$1179:$S$1179=$B1234)*($E$1178:$S$1178)*($E$1223:$S$1223))","v":0},0,null,0,0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Cooling",null,{"$f":"SUM(E1198:S1198)","v":0},{"$f":"SUMPRODUCT($E$1175:$S$1175,$E1224:$S1224)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1192:$S$1192,\">0\",$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1192:$S$1192,\">0\",$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT($E$1178:$S$1178,$E1224:$S1224)","v":0},0,null,{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=K$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=L$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=M$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=N$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=O$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=P$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=Q$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=R$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=S$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},{"$f":"SUMPRODUCT(($E$1192:$S$1192>0)*($E$1172:$S$1172=T$1228)*($E$1174:$S$1174)*($E$1224:$S$1224))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0]
[null,"Electricity",null,{"$f":"SUM(E1199:S1199)","v":0},{"$f":"SUMPRODUCT($E$1175:$S$1175,$E1225:$S1225)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1186:$S$1186,\">0\",$E$1176:$S$1176),0)","v":0},{"$f":"IFERROR(AVERAGEIF($E$1186:$S$1186,\">0\",$E$1177:$S$1177),0)","v":0},{"$f":"SUMPRODUCT($E$1178:$S$1178,$E1225:$S1225)","v":0},0,null,{"$f":"SUMPRODUCT(($E$1186:$S$1186>0)*($E$1172:$S$1172=K$1228)*($E$1174:$S$1174)*($E$1225:$S$1225))","v":0},0,0,0,0,0,0,0,0,0,null,0,null,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'INPT; FlatFile'!OW$10","v":"Unit cost"},{"$f":"'INPT; FlatFile'!OW$12","v":"p/kWh"},null,null,null,null,{"$f":"SUM(H1230:H1236)","v":0},{"$f":"SUM(I1230:I1236)","v":0},null,{"$f":"IFERROR(AVERAGEIF($E$1202:$N$1202,K$1228,$E1205:$N1205),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'INPT; FlatFile'!OY$10","v":"CCL"},{"$f":"'INPT; FlatFile'!OY$12","v":"p/kWh"},null,null,null,null,null,{"$f":"SUM(H1238:I1238)","v":0},null,{"$f":"IFERROR(AVERAGEIF($E$1202:$N$1202,K$1228,$E1207:$N1207),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"'INPT; FlatFile'!OZ$10","v":"Other charges"},{"$f":"'INPT; FlatFile'!OZ$12","v":"p/kWh"},null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGEIF($E$1202:$N$1202,K$1228,$E1208:$N1208),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Combined unit charges",null,"£",{"$f":"SUM(E1244:E1250)","v":0},null,null,null,null,null,{"$f":"SUM(K1238:K1240)","v":0},{"$f":"SUM(L1238:L1240)","v":0},0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B1230","v":"DHW"},null,null,{"$f":"SUM(K1244:T1244)","v":0},null,null,null,null,null,{"$f":"K1230*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[null,{"$f":"B1231","v":"LTHW"},null,null,0,null,null,null,null,null,{"$f":"K1231*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[null,"MTHW",null,null,0,null,null,null,null,null,{"$f":"K1232*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[null,"HTHW",null,null,0,null,null,null,null,null,{"$f":"K1233*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[null,"Steam",null,null,0,null,null,null,null,null,{"$f":"K1234*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[null,"Cooling",null,null,0,null,null,null,null,null,{"$f":"K1235*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[null,"Electricity",null,null,0,null,null,null,null,null,{"$f":"K1236*K$1242/100","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"'INPT; FlatFile'!OX$10","v":"Standing charge"},null,"£",{"$f":"SUM(E1254:E1260)*unitDaysYr","v":0},null,null,null,null,null,{"$f":"IFERROR(AVERAGEIF($E$1202:$N$1202,K$1228,$E1206:$N1206),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B1230","v":"DHW"},null,null,{"$f":"SUM(K1254:T1254)","v":0},null,null,null,null,null,{"$f":"IFERROR(K$1252*K1230/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"LTHW",null,null,0,null,null,null,null,null,{"$f":"IFERROR(K$1252*K1231/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"MTHW",null,null,0,null,null,null,null,null,{"$f":"IFERROR(K$1252*K1232/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"HTHW",null,null,0,null,null,null,null,null,{"$f":"IFERROR(K$1252*K1233/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Steam",null,null,0,null,null,null,null,null,{"$f":"IFERROR(K$1252*K1234/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Cooling",null,null,0,null,null,null,null,null,{"$f":"IFERROR(K$1252*K1235/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[null,"Electricity",null,null,0,null,null,null,null,null,{"$f":"IFERROR(K$1252*K1236/SUM(K$1230:K$1236),0)","v":0},0,0,0,0,0,0,0,0,0]
[]
[null,"Total annual fuel costs","£",null,{"$f":"E1252+E1242","v":0}]
[]
[null,"Have manual calculations been applied",null,null,null,{"$f":"SUM((E18:E1212=TRUE)*1)","v":0},{"$f":"IF(F1264>0,TRUE,FALSE)","v":false}]
[]
[null,"END OF SHEET"]

{"sheet":"OUTP; Portfolio Summary","index":12,"n_rows":23,"n_cols":16,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,"SUMMARY"]
[]
[null,null,"LEVELISED COST OF ENERGY ACROSS PORTFOLIO / CAMPUS"]
[]
[null,null,null,null,null,"Heat Type","p/kWh",null,"Other Energy","p/kWh"]
[null,null,null,null,null,{"$f":"Lists!D4","v":"DHW"},{"$f":"'CALC; LCOE WholeSYS'!D174","v":0},null,{"$f":"Lists!D9","v":"Cooling"},{"$f":"'CALC; LCOE WholeSYS'!D1000","v":0}]
[null,null,null,"p/kWh",null,{"$f":"Lists!D5","v":"LTHW"},{"$f":"'CALC; LCOE WholeSYS'!D332","v":0},null,{"$f":"Lists!D10","v":"Electricity"},{"$f":"'CALC; LCOE WholeSYS'!D1158","v":0}]
[null,null,"Levelised Cost of heat",{"$f":"'CALC; LCOE WholeSYS'!$D$842","v":0},null,{"$f":"Lists!D6","v":"MTHW"},{"$f":"'CALC; LCOE WholeSYS'!D490","v":0}]
[null,null,null,null,null,{"$f":"Lists!D7","v":"HTHW"},{"$f":"'CALC; LCOE WholeSYS'!D648","v":0}]
[null,null,null,null,null,{"$f":"Lists!D8","v":"Steam"},{"$f":"'CALC; LCOE WholeSYS'!D806","v":0}]
[]
[null,null,"PORTFOLIO / CAMPUS SUMMARY"]
[]
[null,null,null,"Avg annual energy import","Heat output","Levelised Cost of heat","Electricity output","Levelised Cost of electricity","Cooling output","Levelised Cost of Cooling","Overall energy efficiency (output / input)","Total annual fuel costs","Avg annual maintenance costs - plant specific","Avg annual maintenance costs - plant room overall","Total plant replacement costs","Has a manual input been used?"]
[null,null,null,"MWh","MWh","p/kWh","MWh","p/kWh","MWh","p/kWh","%","£/pa","£/pa","£/pa","£","T/F"]
[null,null,"Total portfolio / campus",{"$f":"SUM(D23:D522)","v":0},{"$f":"SUM(E23:E522)","v":0},{"$f":"'CALC; LCOE WholeSYS'!$D$842","v":0},{"$f":"SUM(G23:G522)","v":0},{"$f":"'CALC; LCOE WholeSYS'!D1158","v":0},{"$f":"SUM(I23:I972)","v":0},{"$f":"'CALC; LCOE WholeSYS'!D1000","v":0},{"$f":"IFERROR((E17+G17+I17)/D17,\"\")","v":""},{"$f":"SUM(L23:L522)","v":0},{"$f":"SUM(M23:M522)","v":0},{"$f":"SUM(N23:N522)","v":0},{"$f":"SUM(O23:O522)","v":0}]
[]
[null,null,"SUMMARY BY PLANT ROOM"]
[]
[null,null,"Plant room name","Avg annual energy import","Heat output","Levelised Cost of heat","Electricity output","Levelised Cost of electricity","Cooling output","Levelised Cost of Cooling","Overall energy efficiency (output / input)","Total annual fuel costs","Avg annual maintenance costs - plant specific","Avg annual maintenance costs - plant room overall","Total plant replacement costs","Has a manual input been used?"]
[null,null,null,"MWh","MWh","p/kWh","MWh","p/kWh","MWh","p/kWh","%","£/pa","£/pa","£/pa","£","£"]
[{"$f":"IF('INPT; FlatFile'!A13=\"\",\"\",'INPT; FlatFile'!A13)","v":""},null,{"$f":"IFERROR(INDEX('INPT; FlatFile'!$B$13:$B$965,A23),\"\")","v":""},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!M:M)/unitkWMW","v":0},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!$Y:$Y)/unitkWMW","v":0},{"$f":"IFERROR(INDIRECT(\"'\" & $A23 & \"'!dcLCHeat\"),0)","v":0},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!$AG:$AG)/unitkWMW","v":0},{"$f":"IFERROR(INDIRECT(\"'\" & $A23 & \"'!dcLC7\"),0)","v":0},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!$AO:$AO)/unitkWMW","v":0},{"$f":"IFERROR(INDIRECT(\"'\" & $A23 & \"'!dcLC6\"),0)","v":0},{"$f":"IFERROR((E23+G23+I23)/D23,\"\")","v":""},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!AR:AR)+SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!AS:AS)+SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!AT:AT)","v":0},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!Q:Q)","v":0},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!I:I)","v":0},{"$f":"SUMIF('CALC; Plant & Energy'!$F:$F,$C23,'CALC; Plant & Energy'!N:N)","v":0},{"$f":"IFERROR(INDIRECT(\"'\" & $A23 & \"'!dcManual\"),0)","v":0}]

{"sheet":"OUTP; Plant v fuel rec","index":13,"n_rows":20,"n_cols":11,"rows_kept":20,"cut":false,"hidden":true,"merged":[[3,1,3,6]]}
[]
[null,"FUEL DATA RECONCILIATION "]
[]
[null,"This tab compares fuel import data as input to Section 4 of the User Input Form (i.e. from fuel invoices etc) with fuel use data as input to Section 3 (i.e. from kWh per plant item) for each fuel supply point (e.g. MPAN). Differences are calculated in col F below. These may arise where for example a single meter supplies plant that is not included in the plant schedule. The user can input any actions and / or explanations in col G.\n\nNOTE: YOU MUST INPUT SOME FUEL DATA VIA SECTION 4 OF THE USER INPUT FORM. If not, this sheet will be blank."]
[]
[null,{"$f":"'INPT; FlatFile'!$B$10","v":"Plant room name:"},null,{"$f":"INDEX(rngFuelCosts,MATCH(K11,rngFuelCostsID,0),MATCH(B6,rngFuelCostsTitles,0))","v":0}]
[]
[null,"Fuel","Delivery point / meter no.","Avg annual import","Avg annual import","Difference","Actions / explanations"]
[null,null,null,"Fuel use data","Plant room data"]
[null,"type",null,"kWh","kWh","kWh"]
[null,{"$f":"IFERROR((INDEX(rngFuelCosts,MATCH($K11,rngFuelCostsID,0),MATCH(B$8,rngFuelCostsTitles,0))),\"\")","v":0},0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I11,'CALC; Plant & Energy'!$K:$K,C11)","v":0},{"$f":"E11-D11","v":0},null,null,{"$f":"MAX(I$10:I10)+1","v":1},1,{"$f":"I11&\" \"&J11","v":"1 1"}]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I12,'CALC; Plant & Energy'!$K:$K,C12)","v":0},{"$f":"E12-D12","v":0},null,null,{"$f":"I11","v":1},2,{"$f":"I12&\" \"&J12","v":"1 2"}]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I13,'CALC; Plant & Energy'!$K:$K,C13)","v":0},0,null,null,1,3,"1 3"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I14,'CALC; Plant & Energy'!$K:$K,C14)","v":0},0,null,null,1,4,"1 4"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I15,'CALC; Plant & Energy'!$K:$K,C15)","v":0},0,null,null,1,5,"1 5"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I16,'CALC; Plant & Energy'!$K:$K,C16)","v":0},0,null,null,1,6,"1 6"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I17,'CALC; Plant & Energy'!$K:$K,C17)","v":0},0,null,null,1,7,"1 7"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I18,'CALC; Plant & Energy'!$K:$K,C18)","v":0},0,null,null,1,8,"1 8"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I19,'CALC; Plant & Energy'!$K:$K,C19)","v":0},0,null,null,1,9,"1 9"]
[null,0,0,0,{"$f":"SUMIFS('CALC; Plant & Energy'!$AW:$AW,'CALC; Plant & Energy'!$C:$C,I20,'CALC; Plant & Energy'!$K:$K,C20)","v":0},0,null,null,1,10,"1 10"]

{"sheet":"OUTP; Plant Data","index":14,"n_rows":572,"n_cols":31,"rows_kept":572,"cut":false,"hidden":true,"merged":[[3,1,4,8]]}
[]
[null,"PLANT DATA FOR EACH PLANT ROOM"]
[]
[null,"This tab shows all data input to Section 3 of the User Input Form (i.e. all plant items and related data). The purpose is to provide the User with a single output that can be checked more easily."]
[]
[]
[null,{"$f":"'INPT; FlatFile'!$B$10","v":"Plant room name:"},null,{"$f":"INDEX(rngPlantEngCalcData,MATCH(AE12,rngPlantEngCalcID,0),MATCH(B7,rngPlantEngCalcTitles,0))","v":0}]
[]
[null,"PLANT & EQUIPMENT",null,null,null,null,null,null,null,"OUTPUT: HEAT",null,null,null,null,null,"OUTPUT: ELECTRICITY",null,null,null,null,null,"OUTPUT: COOLING"]
[null,"Plant name","Fuel supply point","Fuel input type","Avg annual fuel use (metered)","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs","Heat output type","Thermal capacity (rated / installed)","Avg annual thermal capacity factor","Gross thermal efficiency (boiler plate) ","Gross thermal efficiency (actual)","Is efficiency estimated or measured? (heat)","Electrical output - % used on site","Electrical capacity (rated / installed)","Avg annual electrical capacity factor","Electrical efficiency (boiler plate) ","Electrical efficiency (actual)","Is efficiency estimated or measured? (elec)","Cooling output","Cooling capacity (rated / installed)","Avg annual cooling capacity factor","Cooling efficiency (boiler plate) ","Cooling efficiency (actual) ","Is efficiency estimated or measured? (cool)"]
[null,null,null,"type","kWh / pa","£ (current prices)","Year","Nr. yrs","£ / pa","type","kW","%","%","%",null,"%","kW","%","%","%",null,"type","kW","%","%","%"]
[null,{"$f":"IFERROR((INDEX(rngPlantEngCalcData,MATCH($AE12,rngPlantEngCalcID,0),MATCH(B$10,rngPlantEngCalcTitles,0))),\"\")","v":0},0,0,{"$f":"IFERROR((INDEX(rngPlantEngCalcData,MATCH($AE12,rngPlantEngCalcID,0),MATCH(E$10,rngPlantEngCalcTitles,0))),\"\")","v":0},0,0,0,0,{"$f":"IFERROR((INDEX(rngPlantEngCalcData,MATCH($AE12,rngPlantEngCalcID,0),MATCH(J$10,rngPlantEngCalcTitles,0))),\"\")","v":0},0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((INDEX(rngPlantEngCalcData,MATCH($AE12,rngPlantEngCalcID,0),MATCH(T$10,rngPlantEngCalcTitles,0))),\"\")","v":0},0,0,0,0,0,0,0,null,{"$f":"MAX(AC$11:AC11)+1","v":1},1,{"$f":"AC12&\" \"&AD12","v":"1 1"}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AC12","v":1},2,{"$f":"AC13&\" \"&AD13","v":"1 2"}]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,3,"1 3"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,4,"1 4"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,5,"1 5"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,6,"1 6"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,7,"1 7"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,8,"1 8"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,9,"1 9"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,10,"1 10"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,11,"1 11"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,12,"1 12"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,13,"1 13"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,14,"1 14"]
[null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,1,15,"1 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC32)+1","v":2},1,{"$f":"AC33&\" \"&AD33","v":"2 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC33","v":2},2,{"$f":"AC34&\" \"&AD34","v":"2 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,"2 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,4,"2 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,5,"2 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,6,"2 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,7,"2 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,8,"2 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,9,"2 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,10,"2 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,11,"2 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,12,"2 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,13,"2 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,14,"2 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,15,"2 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC53)+1","v":3},1,{"$f":"AC54&\" \"&AD54","v":"3 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC54","v":3},2,{"$f":"AC55&\" \"&AD55","v":"3 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,"3 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,4,"3 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,5,"3 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,6,"3 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,7,"3 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,8,"3 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,9,"3 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,10,"3 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,11,"3 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,12,"3 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,13,"3 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,14,"3 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,15,"3 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC74)+1","v":4},1,{"$f":"AC75&\" \"&AD75","v":"4 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC75","v":4},2,{"$f":"AC76&\" \"&AD76","v":"4 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,3,"4 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,"4 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,5,"4 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,6,"4 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,7,"4 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,8,"4 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,9,"4 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,10,"4 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,11,"4 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,12,"4 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,13,"4 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,14,"4 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,15,"4 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC95)+1","v":5},1,{"$f":"AC96&\" \"&AD96","v":"5 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC96","v":5},2,{"$f":"AC97&\" \"&AD97","v":"5 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,3,"5 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,4,"5 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,5,"5 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,6,"5 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,7,"5 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,8,"5 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,9,"5 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,10,"5 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11,"5 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,12,"5 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,13,"5 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,14,"5 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,15,"5 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC116)+1","v":6},1,{"$f":"AC117&\" \"&AD117","v":"6 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC117","v":6},2,{"$f":"AC118&\" \"&AD118","v":"6 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,3,"6 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,4,"6 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,5,"6 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,6,"6 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,7,"6 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,8,"6 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,9,"6 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,10,"6 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,11,"6 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,12,"6 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,13,"6 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,14,"6 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,15,"6 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC137)+1","v":7},1,{"$f":"AC138&\" \"&AD138","v":"7 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC138","v":7},2,{"$f":"AC139&\" \"&AD139","v":"7 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,3,"7 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,4,"7 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5,"7 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,6,"7 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,7,"7 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,8,"7 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,9,"7 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,10,"7 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,11,"7 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,12,"7 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,13,"7 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,14,"7 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,15,"7 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC158)+1","v":8},1,{"$f":"AC159&\" \"&AD159","v":"8 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC159","v":8},2,{"$f":"AC160&\" \"&AD160","v":"8 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,3,"8 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,4,"8 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5,"8 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6,"8 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,7,"8 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8,"8 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,9,"8 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,10,"8 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,11,"8 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,12,"8 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,13,"8 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,14,"8 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,15,"8 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC179)+1","v":9},1,{"$f":"AC180&\" \"&AD180","v":"9 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC180","v":9},2,{"$f":"AC181&\" \"&AD181","v":"9 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,3,"9 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,4,"9 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5,"9 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,6,"9 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,7,"9 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,8,"9 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,9,"9 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,10,"9 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,11,"9 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,12,"9 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,13,"9 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,14,"9 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,15,"9 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC200)+1","v":10},1,{"$f":"AC201&\" \"&AD201","v":"10 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC201","v":10},2,{"$f":"AC202&\" \"&AD202","v":"10 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,3,"10 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4,"10 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,5,"10 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,6,"10 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,7,"10 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,8,"10 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,9,"10 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,10,"10 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,11,"10 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,12,"10 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,13,"10 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,14,"10 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,15,"10 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC221)+1","v":11},1,{"$f":"AC222&\" \"&AD222","v":"11 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC222","v":11},2,{"$f":"AC223&\" \"&AD223","v":"11 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,3,"11 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4,"11 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5,"11 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,6,"11 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,7,"11 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,8,"11 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,9,"11 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,10,"11 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,11,"11 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,12,"11 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,13,"11 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,14,"11 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,15,"11 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC242)+1","v":12},1,{"$f":"AC243&\" \"&AD243","v":"12 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC243","v":12},2,{"$f":"AC244&\" \"&AD244","v":"12 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,3,"12 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4,"12 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5,"12 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,6,"12 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,7,"12 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,8,"12 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,9,"12 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,10,"12 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,11,"12 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,12,"12 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,13,"12 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,14,"12 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,15,"12 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC263)+1","v":13},1,{"$f":"AC264&\" \"&AD264","v":"13 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC264","v":13},2,{"$f":"AC265&\" \"&AD265","v":"13 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,3,"13 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4,"13 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,5,"13 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,6,"13 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,7,"13 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,8,"13 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,9,"13 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,10,"13 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,11,"13 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,12,"13 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,13,"13 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,14,"13 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,15,"13 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC284)+1","v":14},1,{"$f":"AC285&\" \"&AD285","v":"14 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC285","v":14},2,{"$f":"AC286&\" \"&AD286","v":"14 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,3,"14 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4,"14 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,5,"14 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,6,"14 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,7,"14 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,8,"14 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,9,"14 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,10,"14 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,11,"14 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,12,"14 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,13,"14 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,14,"14 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,15,"14 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC305)+1","v":15},1,{"$f":"AC306&\" \"&AD306","v":"15 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC306","v":15},2,{"$f":"AC307&\" \"&AD307","v":"15 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,3,"15 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,4,"15 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,5,"15 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,6,"15 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,7,"15 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,8,"15 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,9,"15 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,10,"15 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,11,"15 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,12,"15 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,13,"15 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,14,"15 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,15,"15 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC326)+1","v":16},1,{"$f":"AC327&\" \"&AD327","v":"16 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC327","v":16},2,{"$f":"AC328&\" \"&AD328","v":"16 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3,"16 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,4,"16 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,5,"16 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,6,"16 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,7,"16 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,8,"16 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,9,"16 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,10,"16 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,11,"16 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,12,"16 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,13,"16 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,14,"16 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,15,"16 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC347)+1","v":17},1,{"$f":"AC348&\" \"&AD348","v":"17 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC348","v":17},2,{"$f":"AC349&\" \"&AD349","v":"17 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,3,"17 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,4,"17 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,5,"17 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,6,"17 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,7,"17 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,8,"17 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,9,"17 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,10,"17 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,11,"17 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,12,"17 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,13,"17 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,14,"17 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,15,"17 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC368)+1","v":18},1,{"$f":"AC369&\" \"&AD369","v":"18 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC369","v":18},2,{"$f":"AC370&\" \"&AD370","v":"18 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,3,"18 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,4,"18 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,5,"18 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,6,"18 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,7,"18 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,8,"18 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,9,"18 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,10,"18 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,11,"18 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,12,"18 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,13,"18 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,14,"18 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,15,"18 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC389)+1","v":19},1,{"$f":"AC390&\" \"&AD390","v":"19 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC390","v":19},2,{"$f":"AC391&\" \"&AD391","v":"19 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,3,"19 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,4,"19 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,5,"19 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,6,"19 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,7,"19 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,8,"19 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,9,"19 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,10,"19 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,11,"19 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,12,"19 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,13,"19 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,14,"19 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,15,"19 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC410)+1","v":20},1,{"$f":"AC411&\" \"&AD411","v":"20 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC411","v":20},2,{"$f":"AC412&\" \"&AD412","v":"20 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,3,"20 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,4,"20 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,5,"20 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,6,"20 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,7,"20 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,8,"20 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,9,"20 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,10,"20 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,11,"20 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,12,"20 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,13,"20 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,14,"20 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,15,"20 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC431)+1","v":21},1,{"$f":"AC432&\" \"&AD432","v":"21 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC432","v":21},2,{"$f":"AC433&\" \"&AD433","v":"21 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,3,"21 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,4,"21 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,5,"21 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,6,"21 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,7,"21 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,8,"21 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,9,"21 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,10,"21 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,11,"21 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,12,"21 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,13,"21 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,14,"21 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,15,"21 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC452)+1","v":22},1,{"$f":"AC453&\" \"&AD453","v":"22 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC453","v":22},2,{"$f":"AC454&\" \"&AD454","v":"22 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,3,"22 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,4,"22 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,5,"22 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,6,"22 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,7,"22 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,8,"22 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,9,"22 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,10,"22 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,11,"22 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,12,"22 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,13,"22 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,14,"22 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,15,"22 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC473)+1","v":23},1,{"$f":"AC474&\" \"&AD474","v":"23 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC474","v":23},2,{"$f":"AC475&\" \"&AD475","v":"23 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3,"23 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,4,"23 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,5,"23 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,6,"23 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,7,"23 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,8,"23 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,9,"23 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,10,"23 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,11,"23 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,12,"23 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,13,"23 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,14,"23 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,15,"23 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC494)+1","v":24},1,{"$f":"AC495&\" \"&AD495","v":"24 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC495","v":24},2,{"$f":"AC496&\" \"&AD496","v":"24 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,3,"24 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,4,"24 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,5,"24 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,6,"24 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,7,"24 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,8,"24 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,9,"24 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,10,"24 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,11,"24 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,12,"24 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,13,"24 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,14,"24 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24,15,"24 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC515)+1","v":25},1,{"$f":"AC516&\" \"&AD516","v":"25 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC516","v":25},2,{"$f":"AC517&\" \"&AD517","v":"25 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,3,"25 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,4,"25 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,5,"25 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,6,"25 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,7,"25 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,8,"25 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,9,"25 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,10,"25 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,11,"25 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,12,"25 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,13,"25 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,14,"25 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,15,"25 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC536)+1","v":26},1,{"$f":"AC537&\" \"&AD537","v":"26 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC537","v":26},2,{"$f":"AC538&\" \"&AD538","v":"26 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,3,"26 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,4,"26 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,5,"26 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,6,"26 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,7,"26 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,8,"26 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,9,"26 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,10,"26 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,11,"26 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,12,"26 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,13,"26 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,14,"26 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26,15,"26 15"]
[]
[]
[]
[]
[]
[]
[null,null,null,null,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":"MAX(AC$11:AC557)+1","v":27},1,{"$f":"AC558&\" \"&AD558","v":"27 1"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC558","v":27},2,{"$f":"AC559&\" \"&AD559","v":"27 2"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,3,"27 3"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,4,"27 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,5,"27 5"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,6,"27 6"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,7,"27 7"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,8,"27 8"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,9,"27 9"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,10,"27 10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,11,"27 11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,12,"27 12"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,13,"27 13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,14,"27 14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,27,15,"27 15"]

{"sheet":"OUTP; Fuel Data","index":15,"n_rows":21,"n_cols":14,"rows_kept":21,"cut":false,"hidden":true,"merged":[[3,1,4,9]]}
[]
[null,"FUEL DATA FOR EACH PLANT ROOM"]
[]
[null,"This tab shows all data input to Section 4 of the User Input Form (i.e. fuel data). It also calculates the total annual fuel costs and average unit cost associated with each fuel supply point (e.g. MPAN). The purpose is to provide the User with a single output that can be checked more easily. Note that the total fuel costs may not directly tie back to invoiced costs for a particular supply point where fuel to that supply point is used for other purposes than heat / power / cooling generation. \n\nNOTE: YOU MUST INPUT SOME FUEL DATA VIA SECTION 4 OF THE USER INPUT FORM. If not, this sheet will be blank."]
[]
[]
[null,{"$f":"'INPT; FlatFile'!$B$10","v":"Plant room name:"},null,{"$f":"INDEX(rngFuelCosts,MATCH(N12,rngFuelCostsID,0),MATCH(B7,rngFuelCostsTitles,0))","v":0}]
[]
[null,"FUEL SUPPLIES TO PLANT ROOM"]
[null,"Fuel","Delivery point / meter no.","Avg annual import","Unit cost","Standing charge","CCL","Other charges","TOTAL FUEL COSTS","AVG UNIT FUEL COST"]
[null,"type",null,"kWh","p/kWh","£/day","p/kWh","p/kWh","£/pa","p/kWh"]
[null,{"$f":"IFERROR((INDEX(rngFuelCosts,MATCH($N12,rngFuelCostsID,0),MATCH(B$10,rngFuelCostsTitles,0))),\"\")","v":0},0,0,0,0,0,0,{"$f":"D12*(E12+G12+H12)/unitPence+F12*unitDaysYr","v":0},{"$f":"IFERROR(I12*unitPence/D12,0)","v":0},null,{"$f":"MAX(L$11:L11)+1","v":1},1,{"$f":"L12&\" \"&M12","v":"1 1"}]
[null,0,0,0,0,0,0,0,0,0,null,{"$f":"L12","v":1},2,{"$f":"L13&\" \"&M13","v":"1 2"}]
[null,0,0,0,0,0,0,0,0,0,null,1,3,"1 3"]
[null,0,0,0,0,0,0,0,0,0,null,1,4,"1 4"]
[null,0,0,0,0,0,0,0,0,0,null,1,5,"1 5"]
[null,0,0,0,0,0,0,0,0,0,null,1,6,"1 6"]
[null,0,0,0,0,0,0,0,0,0,null,1,7,"1 7"]
[null,0,0,0,0,0,0,0,0,0,null,1,8,"1 8"]
[null,0,0,0,0,0,0,0,0,0,null,1,9,"1 9"]
[null,0,0,0,0,0,0,0,0,0,null,1,10,"1 10"]

{"sheet":"CALC; Plant & Energy","index":16,"n_rows":23,"n_cols":77,"rows_kept":23,"cut":false,"hidden":true,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"CALC; Plant & Energy"}]
[]
[]
[null,null,"INDICES",null,null,"PLANT ROOM",null,null,null,"ENERGY GENERATION"]
[]
[null,null,null,null,null,"PLANT ROOM OVERALL",null,null,null,"PLANT & EQUIPMENT",null,null,null,null,null,null,null,"OUTPUT: HEAT",null,null,null,null,null,null,null,"OUTPUT: ELECTRICITY",null,null,null,null,null,null,null,"OUTPUT: COOLING",null,null,null,null,null,null,null,null,"FUEL COSTS BY ENERGY OUTPUT TYPE"]
[null,null,"Plant Room Index","Engine index",null,{"$f":"'INPT; FlatFile'!B$10","v":"Plant room name:"},{"$f":"'INPT; FlatFile'!C$10","v":"Maintenance costs - external"},{"$f":"'INPT; FlatFile'!D$10","v":"Mgt & maintenance - internal"},"Annual maintenance costs - plant room overall",{"$f":"'INPT; FlatFile'!E$10","v":"Plant name"},{"$f":"'INPT; FlatFile'!H$10","v":"Fuel supply point"},{"$f":"'INPT; FlatFile'!G$10","v":"Fuel input type"},{"$f":"'INPT; FlatFile'!I$10","v":"Avg annual fuel use (metered)"},{"$f":"'INPT; FlatFile'!J$10","v":"Replacement cost "},{"$f":"'INPT; FlatFile'!K$10","v":"Original purchase date"},{"$f":"'INPT; FlatFile'!L$10","v":"Estimated life"},{"$f":"'INPT; FlatFile'!M$10","v":"Avg annual maintenance costs"},{"$f":"'INPT; FlatFile'!N$10","v":"Heat output type"},{"$f":"'INPT; FlatFile'!O$10","v":"Thermal capacity (rated / installed)"},{"$f":"'INPT; FlatFile'!P$10","v":"Avg annual thermal capacity factor"},{"$f":"'INPT; FlatFile'!Q$10","v":"Gross thermal efficiency (boiler plate) "},{"$f":"'INPT; FlatFile'!R$10","v":"Gross thermal efficiency (actual)"},{"$f":"'INPT; FlatFile'!S$10","v":"Is efficiency estimated or measured? (heat)"},"Fuel use for heat generation","Heat output ",{"$f":"'INPT; FlatFile'!T$10","v":"Electrical output - % used on site"},{"$f":"'INPT; FlatFile'!U$10","v":"Electrical capacity (rated / installed)"},{"$f":"'INPT; FlatFile'!V$10","v":"Avg annual electrical capacity factor"},{"$f":"'INPT; FlatFile'!W$10","v":"Electrical efficiency (boiler plate) "},{"$f":"'INPT; FlatFile'!X$10","v":"Electrical efficiency (actual)"},{"$f":"'INPT; FlatFile'!Y$10","v":"Is efficiency estimated or measured? (elec)"},"Fuel use for elec generation ","Elec output",{"$f":"'INPT; FlatFile'!Z$10","v":"Cooling output"},{"$f":"'INPT; FlatFile'!AA$10","v":"Cooling capacity (rated / installed)"},{"$f":"'INPT; FlatFile'!AB$10","v":"Avg annual cooling capacity factor"},{"$f":"'INPT; FlatFile'!AC$10","v":"Cooling efficiency (boiler plate) "},{"$f":"'INPT; FlatFile'!AD$10","v":"Cooling efficiency (actual) "},{"$f":"'INPT; FlatFile'!AE$10","v":"Is efficiency estimated or measured? (cool)"},"Fuel use for cooling generation","Cooling output",null,"AVG UNIT FUEL COST","Annual heat cost","Annual elec cost","Annual cooling cost"]
[null,null,"#",null,null,null,"£/pa","£/pa",null,null,null,"type","kWh / pa","£ (current prices)","Year","Nr. yrs","£ / pa","type","kW","%","%","%",null,"kWh","kWh","%","kW","%","%","%",null,"kWh","kWh","type","kW","%","%","%",null,"kWh","kWh",null,"p/kWh","£/pa","£/pa","£/pa"]
[null,null,{"$f":"MAX(C$8:C8)+1","v":1},1,null,{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(F$7,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(G$7,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(H$7,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"SUM(G9:H9)","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(AY9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(AZ9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BA9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BB9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BC9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BD9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BE9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BF9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BG9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BH9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BI9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BJ9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BK9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BL9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR($M9*V9/($V9+$AD9+$AL9),0)","v":0},{"$f":"M9*V9","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BM9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BN9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BO9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BP9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BQ9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BR9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR($M9*AD9/($V9+$AD9+$AL9),0)","v":0},{"$f":"M9*AD9","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BS9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BT9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BU9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BV9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BW9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C9,MATCH(BX9,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR($M9*AL9/($V9+$AD9+$AL9),0)","v":0},{"$f":"M9*AL9","v":0},null,{"$f":"INDEX(rngFuelCosts,MATCH($BY9,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},{"$f":"IFERROR($AQ9*X9/100,0)","v":0},{"$f":"IFERROR(AF9*$AQ9/100,0)","v":0},{"$f":"IFERROR(AN9*$AQ9/100,0)","v":0},null,{"$f":"C9&\" \"&D9","v":"1 1"},{"$f":"X9+AF9+AN9","v":0},1,{"$f":"J$7&\" \"&$AX9","v":"Plant name 1"},{"$f":"K$7&\" \"&$AX9","v":"Fuel supply point 1"},{"$f":"L$7&\" \"&$AX9","v":"Fuel input type 1"},{"$f":"M$7&\" \"&$AX9","v":"Avg annual fuel use (metered) 1"},{"$f":"N$7&\" \"&$AX9","v":"Replacement cost  1"},{"$f":"O$7&\" \"&$AX9","v":"Original purchase date 1"},{"$f":"P$7&\" \"&$AX9","v":"Estimated life 1"},{"$f":"Q$7&\" \"&$AX9","v":"Avg annual maintenance costs 1"},{"$f":"R$7&\" \"&$AX9","v":"Heat output type 1"},{"$f":"S$7&\" \"&$AX9","v":"Thermal capacity (rated / installed) 1"},{"$f":"T$7&\" \"&$AX9","v":"Avg annual thermal capacity factor 1"},{"$f":"U$7&\" \"&$AX9","v":"Gross thermal efficiency (boiler plate)  1"},{"$f":"V$7&\" \"&$AX9","v":"Gross thermal efficiency (actual) 1"},{"$f":"W$7&\" \"&$AX9","v":"Is efficiency estimated or measured? (heat) 1"},{"$f":"Z$7&\" \"&$AX9","v":"Electrical output - % used on site 1"},{"$f":"AA$7&\" \"&$AX9","v":"Electrical capacity (rated / installed) 1"},{"$f":"AB$7&\" \"&$AX9","v":"Avg annual electrical capacity factor 1"},{"$f":"AC$7&\" \"&$AX9","v":"Electrical efficiency (boiler plate)  1"},{"$f":"AD$7&\" \"&$AX9","v":"Electrical efficiency (actual) 1"},{"$f":"AE$7&\" \"&$AX9","v":"Is efficiency estimated or measured? (elec) 1"},{"$f":"AH$7&\" \"&$AX9","v":"Cooling output 1"},{"$f":"AI$7&\" \"&$AX9","v":"Cooling capacity (rated / installed) 1"},{"$f":"AJ$7&\" \"&$AX9","v":"Avg annual cooling capacity factor 1"},{"$f":"AK$7&\" \"&$AX9","v":"Cooling efficiency (boiler plate)  1"},{"$f":"AL$7&\" \"&$AX9","v":"Cooling efficiency (actual)  1"},{"$f":"AM$7&\" \"&$AX9","v":"Is efficiency estimated or measured? (cool) 1"},{"$f":"F9&L9&K9","v":"000"}]
[null,null,{"$f":"C9","v":1},2,null,{"$f":"F9","v":0},null,null,null,{"$f":"IFERROR((INDEX(rngFlatFileData,$C10,MATCH(AY10,rngFlatFileLabelsItem,0))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($M10*V10/($V10+$AD10+$AL10),0)","v":0},{"$f":"M10*V10","v":0},0,0,0,0,0,0,{"$f":"IFERROR($M10*AD10/($V10+$AD10+$AL10),0)","v":0},{"$f":"M10*AD10","v":0},0,0,{"$f":"IFERROR((INDEX(rngFlatFileData,$C10,MATCH(BU10,rngFlatFileLabelsItem,0))),\"\")","v":0},0,0,0,{"$f":"IFERROR($M10*AL10/($V10+$AD10+$AL10),0)","v":0},{"$f":"M10*AL10","v":0},null,{"$f":"INDEX(rngFuelCosts,MATCH($BY10,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,{"$f":"IFERROR(AN10*$AQ10/100,0)","v":0},null,"1 2",{"$f":"X10+AF10+AN10","v":0},{"$f":"AX9+1","v":2},"Plant name 2","Fuel supply point 2","Fuel input type 2","Avg annual fuel use (metered) 2","Replacement cost  2","Original purchase date 2","Estimated life 2","Avg annual maintenance costs 2","Heat output type 2","Thermal capacity (rated / installed) 2","Avg annual thermal capacity factor 2","Gross thermal efficiency (boiler plate)  2","Gross thermal efficiency (actual) 2","Is efficiency estimated or measured? (heat) 2","Electrical output - % used on site 2","Electrical capacity (rated / installed) 2","Avg annual electrical capacity factor 2","Electrical efficiency (boiler plate)  2","Electrical efficiency (actual) 2","Is efficiency estimated or measured? (elec) 2","Cooling output 2","Cooling capacity (rated / installed) 2","Avg annual cooling capacity factor 2","Cooling efficiency (boiler plate)  2","Cooling efficiency (actual)  2","Is efficiency estimated or measured? (cool) 2",{"$f":"F10&L10&K10","v":"000"}]
[null,null,1,3,null,{"$f":"F10","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY11,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 3",0,{"$f":"AX10+1","v":3},"Plant name 3","Fuel supply point 3","Fuel input type 3","Avg annual fuel use (metered) 3","Replacement cost  3","Original purchase date 3","Estimated life 3","Avg annual maintenance costs 3","Heat output type 3","Thermal capacity (rated / installed) 3","Avg annual thermal capacity factor 3","Gross thermal efficiency (boiler plate)  3","Gross thermal efficiency (actual) 3","Is efficiency estimated or measured? (heat) 3","Electrical output - % used on site 3","Electrical capacity (rated / installed) 3","Avg annual electrical capacity factor 3","Electrical efficiency (boiler plate)  3","Electrical efficiency (actual) 3","Is efficiency estimated or measured? (elec) 3","Cooling output 3","Cooling capacity (rated / installed) 3","Avg annual cooling capacity factor 3","Cooling efficiency (boiler plate)  3","Cooling efficiency (actual)  3","Is efficiency estimated or measured? (cool) 3","000"]
[null,null,1,4,null,{"$f":"F11","v":0},null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY12,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 4",0,4,"Plant name 4","Fuel supply point 4","Fuel input type 4","Avg annual fuel use (metered) 4","Replacement cost  4","Original purchase date 4","Estimated life 4","Avg annual maintenance costs 4","Heat output type 4","Thermal capacity (rated / installed) 4","Avg annual thermal capacity factor 4","Gross thermal efficiency (boiler plate)  4","Gross thermal efficiency (actual) 4","Is efficiency estimated or measured? (heat) 4","Electrical output - % used on site 4","Electrical capacity (rated / installed) 4","Avg annual electrical capacity factor 4","Electrical efficiency (boiler plate)  4","Electrical efficiency (actual) 4","Is efficiency estimated or measured? (elec) 4","Cooling output 4","Cooling capacity (rated / installed) 4","Avg annual cooling capacity factor 4","Cooling efficiency (boiler plate)  4","Cooling efficiency (actual)  4","Is efficiency estimated or measured? (cool) 4","000"]
[null,null,1,5,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY13,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 5",0,5,"Plant name 5","Fuel supply point 5","Fuel input type 5","Avg annual fuel use (metered) 5","Replacement cost  5","Original purchase date 5","Estimated life 5","Avg annual maintenance costs 5","Heat output type 5","Thermal capacity (rated / installed) 5","Avg annual thermal capacity factor 5","Gross thermal efficiency (boiler plate)  5","Gross thermal efficiency (actual) 5","Is efficiency estimated or measured? (heat) 5","Electrical output - % used on site 5","Electrical capacity (rated / installed) 5","Avg annual electrical capacity factor 5","Electrical efficiency (boiler plate)  5","Electrical efficiency (actual) 5","Is efficiency estimated or measured? (elec) 5","Cooling output 5","Cooling capacity (rated / installed) 5","Avg annual cooling capacity factor 5","Cooling efficiency (boiler plate)  5","Cooling efficiency (actual)  5","Is efficiency estimated or measured? (cool) 5","000"]
[null,null,1,6,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY14,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 6",0,6,"Plant name 6","Fuel supply point 6","Fuel input type 6","Avg annual fuel use (metered) 6","Replacement cost  6","Original purchase date 6","Estimated life 6","Avg annual maintenance costs 6","Heat output type 6","Thermal capacity (rated / installed) 6","Avg annual thermal capacity factor 6","Gross thermal efficiency (boiler plate)  6","Gross thermal efficiency (actual) 6","Is efficiency estimated or measured? (heat) 6","Electrical output - % used on site 6","Electrical capacity (rated / installed) 6","Avg annual electrical capacity factor 6","Electrical efficiency (boiler plate)  6","Electrical efficiency (actual) 6","Is efficiency estimated or measured? (elec) 6","Cooling output 6","Cooling capacity (rated / installed) 6","Avg annual cooling capacity factor 6","Cooling efficiency (boiler plate)  6","Cooling efficiency (actual)  6","Is efficiency estimated or measured? (cool) 6","000"]
[null,null,1,7,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR((INDEX(rngFlatFileData,$C15,MATCH(BL15,rngFlatFileLabelsItem,0))),\"\")","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY15,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 7",0,7,"Plant name 7","Fuel supply point 7","Fuel input type 7","Avg annual fuel use (metered) 7","Replacement cost  7","Original purchase date 7","Estimated life 7","Avg annual maintenance costs 7","Heat output type 7","Thermal capacity (rated / installed) 7","Avg annual thermal capacity factor 7","Gross thermal efficiency (boiler plate)  7","Gross thermal efficiency (actual) 7","Is efficiency estimated or measured? (heat) 7","Electrical output - % used on site 7","Electrical capacity (rated / installed) 7","Avg annual electrical capacity factor 7","Electrical efficiency (boiler plate)  7","Electrical efficiency (actual) 7","Is efficiency estimated or measured? (elec) 7","Cooling output 7","Cooling capacity (rated / installed) 7","Avg annual cooling capacity factor 7","Cooling efficiency (boiler plate)  7","Cooling efficiency (actual)  7","Is efficiency estimated or measured? (cool) 7","000"]
[null,null,1,8,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY16,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 8",0,8,"Plant name 8","Fuel supply point 8","Fuel input type 8","Avg annual fuel use (metered) 8","Replacement cost  8","Original purchase date 8","Estimated life 8","Avg annual maintenance costs 8","Heat output type 8","Thermal capacity (rated / installed) 8","Avg annual thermal capacity factor 8","Gross thermal efficiency (boiler plate)  8","Gross thermal efficiency (actual) 8","Is efficiency estimated or measured? (heat) 8","Electrical output - % used on site 8","Electrical capacity (rated / installed) 8","Avg annual electrical capacity factor 8","Electrical efficiency (boiler plate)  8","Electrical efficiency (actual) 8","Is efficiency estimated or measured? (elec) 8","Cooling output 8","Cooling capacity (rated / installed) 8","Avg annual cooling capacity factor 8","Cooling efficiency (boiler plate)  8","Cooling efficiency (actual)  8","Is efficiency estimated or measured? (cool) 8","000"]
[null,null,1,9,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY17,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 9",0,9,"Plant name 9","Fuel supply point 9","Fuel input type 9","Avg annual fuel use (metered) 9","Replacement cost  9","Original purchase date 9","Estimated life 9","Avg annual maintenance costs 9","Heat output type 9","Thermal capacity (rated / installed) 9","Avg annual thermal capacity factor 9","Gross thermal efficiency (boiler plate)  9","Gross thermal efficiency (actual) 9","Is efficiency estimated or measured? (heat) 9","Electrical output - % used on site 9","Electrical capacity (rated / installed) 9","Avg annual electrical capacity factor 9","Electrical efficiency (boiler plate)  9","Electrical efficiency (actual) 9","Is efficiency estimated or measured? (elec) 9","Cooling output 9","Cooling capacity (rated / installed) 9","Avg annual cooling capacity factor 9","Cooling efficiency (boiler plate)  9","Cooling efficiency (actual)  9","Is efficiency estimated or measured? (cool) 9","000"]
[null,null,1,10,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY18,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 10",0,10,"Plant name 10","Fuel supply point 10","Fuel input type 10","Avg annual fuel use (metered) 10","Replacement cost  10","Original purchase date 10","Estimated life 10","Avg annual maintenance costs 10","Heat output type 10","Thermal capacity (rated / installed) 10","Avg annual thermal capacity factor 10","Gross thermal efficiency (boiler plate)  10","Gross thermal efficiency (actual) 10","Is efficiency estimated or measured? (heat) 10","Electrical output - % used on site 10","Electrical capacity (rated / installed) 10","Avg annual electrical capacity factor 10","Electrical efficiency (boiler plate)  10","Electrical efficiency (actual) 10","Is efficiency estimated or measured? (elec) 10","Cooling output 10","Cooling capacity (rated / installed) 10","Avg annual cooling capacity factor 10","Cooling efficiency (boiler plate)  10","Cooling efficiency (actual)  10","Is efficiency estimated or measured? (cool) 10","000"]
[null,null,1,11,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY19,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,{"$f":"IFERROR(AN19*$AQ19/100,0)","v":0},null,"1 11",0,11,"Plant name 11","Fuel supply point 11","Fuel input type 11","Avg annual fuel use (metered) 11","Replacement cost  11","Original purchase date 11","Estimated life 11","Avg annual maintenance costs 11","Heat output type 11","Thermal capacity (rated / installed) 11","Avg annual thermal capacity factor 11","Gross thermal efficiency (boiler plate)  11","Gross thermal efficiency (actual) 11","Is efficiency estimated or measured? (heat) 11","Electrical output - % used on site 11","Electrical capacity (rated / installed) 11","Avg annual electrical capacity factor 11","Electrical efficiency (boiler plate)  11","Electrical efficiency (actual) 11","Is efficiency estimated or measured? (elec) 11","Cooling output 11","Cooling capacity (rated / installed) 11","Avg annual cooling capacity factor 11","Cooling efficiency (boiler plate)  11","Cooling efficiency (actual)  11","Is efficiency estimated or measured? (cool) 11","000"]
[null,null,1,12,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IFERROR($M20*AL20/($V20+$AD20+$AL20),0)","v":0},0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY20,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 12",0,12,"Plant name 12","Fuel supply point 12","Fuel input type 12","Avg annual fuel use (metered) 12","Replacement cost  12","Original purchase date 12","Estimated life 12","Avg annual maintenance costs 12","Heat output type 12","Thermal capacity (rated / installed) 12","Avg annual thermal capacity factor 12","Gross thermal efficiency (boiler plate)  12","Gross thermal efficiency (actual) 12","Is efficiency estimated or measured? (heat) 12","Electrical output - % used on site 12","Electrical capacity (rated / installed) 12","Avg annual electrical capacity factor 12","Electrical efficiency (boiler plate)  12","Electrical efficiency (actual) 12","Is efficiency estimated or measured? (elec) 12","Cooling output 12","Cooling capacity (rated / installed) 12","Avg annual cooling capacity factor 12","Cooling efficiency (boiler plate)  12","Cooling efficiency (actual)  12","Is efficiency estimated or measured? (cool) 12","000"]
[null,null,1,13,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY21,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 13",0,{"$f":"AX20+1","v":13},"Plant name 13","Fuel supply point 13","Fuel input type 13","Avg annual fuel use (metered) 13","Replacement cost  13","Original purchase date 13","Estimated life 13","Avg annual maintenance costs 13","Heat output type 13","Thermal capacity (rated / installed) 13","Avg annual thermal capacity factor 13","Gross thermal efficiency (boiler plate)  13","Gross thermal efficiency (actual) 13","Is efficiency estimated or measured? (heat) 13","Electrical output - % used on site 13","Electrical capacity (rated / installed) 13","Avg annual electrical capacity factor 13","Electrical efficiency (boiler plate)  13","Electrical efficiency (actual) 13","Is efficiency estimated or measured? (elec) 13","Cooling output 13","Cooling capacity (rated / installed) 13","Avg annual cooling capacity factor 13","Cooling efficiency (boiler plate)  13","Cooling efficiency (actual)  13","Is efficiency estimated or measured? (cool) 13","000"]
[null,null,1,14,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY22,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 14",0,14,"Plant name 14","Fuel supply point 14","Fuel input type 14","Avg annual fuel use (metered) 14","Replacement cost  14","Original purchase date 14","Estimated life 14","Avg annual maintenance costs 14","Heat output type 14","Thermal capacity (rated / installed) 14","Avg annual thermal capacity factor 14","Gross thermal efficiency (boiler plate)  14","Gross thermal efficiency (actual) 14","Is efficiency estimated or measured? (heat) 14","Electrical output - % used on site 14","Electrical capacity (rated / installed) 14","Avg annual electrical capacity factor 14","Electrical efficiency (boiler plate)  14","Electrical efficiency (actual) 14","Is efficiency estimated or measured? (elec) 14","Cooling output 14","Cooling capacity (rated / installed) 14","Avg annual cooling capacity factor 14","Cooling efficiency (boiler plate)  14","Cooling efficiency (actual)  14","Is efficiency estimated or measured? (cool) 14","000"]
[null,null,1,15,null,0,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"INDEX(rngFuelCosts,MATCH($BY23,'CALC; Fuel Costs'!$AD$8:$AD$10000,0),MATCH(AQ$7,rngFuelCostsTitles,0))","v":0},0,0,0,null,"1 15",0,15,"Plant name 15","Fuel supply point 15","Fuel input type 15","Avg annual fuel use (metered) 15","Replacement cost  15","Original purchase date 15","Estimated life 15","Avg annual maintenance costs 15","Heat output type 15","Thermal capacity (rated / installed) 15","Avg annual thermal capacity factor 15","Gross thermal efficiency (boiler plate)  15","Gross thermal efficiency (actual) 15","Is efficiency estimated or measured? (heat) 15","Electrical output - % used on site 15","Electrical capacity (rated / installed) 15","Avg annual electrical capacity factor 15","Electrical efficiency (boiler plate)  15","Electrical efficiency (actual) 15","Is efficiency estimated or measured? (elec) 15","Cooling output 15","Cooling capacity (rated / installed) 15","Avg annual cooling capacity factor 15","Cooling efficiency (boiler plate)  15","Cooling efficiency (actual)  15","Is efficiency estimated or measured? (cool) 15","000"]

{"sheet":"CALC; Fuel Costs","index":17,"n_rows":17,"n_cols":30,"rows_kept":17,"cut":false,"hidden":true,"merged":[]}
[{"$f":" RIGHT(CELL(\"filename\", A1), LEN(CELL(\"filename\", A1)) - SEARCH(\"]\", CELL(\"filename\", A1)))","v":"CALC; Fuel Costs"}]
[]
[]
[null,null,"INDICES",null,null,"PLANT ROOM","FUEL COSTS"]
[null,null,null,null,null,null,"FROM FLAT FILE",null,null,null,null,null,null,"CALCULATED"]
[null,null,"Plant Room Index","Delivery point index",null,{"$f":"'INPT; FlatFile'!B$10","v":"Plant room name:"},{"$f":"'INPT; FlatFile'!PA$10","v":"Fuel"},{"$f":"'INPT; FlatFile'!PB$10","v":"Delivery point / meter no."},{"$f":"'INPT; FlatFile'!PC$10","v":"Avg annual import"},{"$f":"'INPT; FlatFile'!PD$10","v":"Unit cost"},{"$f":"'INPT; FlatFile'!PE$10","v":"Standing charge"},{"$f":"'INPT; FlatFile'!PF$10","v":"CCL"},{"$f":"'INPT; FlatFile'!PG$10","v":"Other charges"},"Total commodity cost","Total std chgs","Total CCL","Total other","TOTAL FUEL COSTS","AVG UNIT FUEL COST"]
[null,null,"#","#",null,null,"type",null,"kWh","p/kWh","£/day","p/kWh","p/kWh","£/pa","£/pa","£/pa","£/pa","£/pa","p/kWh"]
[null,null,{"$f":"MAX(C$7:C7)+1","v":1},1,null,{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(F$6,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(W8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(X8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(Y8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(Z8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(AA8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(AB8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,$C8,MATCH(AC8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"$I8*J8/unitPence","v":0},{"$f":"K8*unitDaysYr","v":0},{"$f":"$I8*L8/unitPence","v":0},{"$f":"$I8*M8/unitPence","v":0},{"$f":"SUM(N8:Q8)","v":0},{"$f":"IFERROR(R8*unitPence/I8,0)","v":0},null,{"$f":"C8&\" \"&D8","v":"1 1"},null,{"$f":"G$6&\" \"&$D8","v":"Fuel 1"},{"$f":"H$6&\" \"&$D8","v":"Delivery point / meter no. 1"},{"$f":"I$6&\" \"&$D8","v":"Avg annual import 1"},{"$f":"J$6&\" \"&$D8","v":"Unit cost 1"},{"$f":"K$6&\" \"&$D8","v":"Standing charge 1"},{"$f":"L$6&\" \"&$D8","v":"CCL 1"},{"$f":"M$6&\" \"&$D8","v":"Other charges 1"},{"$f":"F8&G8&H8","v":"000"}]
[null,null,{"$f":"C8","v":1},2,null,{"$f":"F8","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N9:Q9)","v":0},0,null,{"$f":"C9&\" \"&D9","v":"1 2"},null,"Fuel 2","Delivery point / meter no. 2","Avg annual import 2","Unit cost 2","Standing charge 2","CCL 2","Other charges 2",{"$f":"F9&G9&H9","v":"000"}]
[null,null,{"$f":"C8","v":1},3,null,{"$f":"F9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 3",null,"Fuel 3","Delivery point / meter no. 3","Avg annual import 3","Unit cost 3","Standing charge 3","CCL 3","Other charges 3","000"]
[null,null,{"$f":"C8","v":1},4,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 4",null,"Fuel 4","Delivery point / meter no. 4","Avg annual import 4","Unit cost 4","Standing charge 4","CCL 4","Other charges 4","000"]
[null,null,{"$f":"C8","v":1},5,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 5",null,"Fuel 5","Delivery point / meter no. 5","Avg annual import 5","Unit cost 5","Standing charge 5","CCL 5","Other charges 5","000"]
[null,null,{"$f":"C8","v":1},6,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 6",null,"Fuel 6","Delivery point / meter no. 6","Avg annual import 6","Unit cost 6","Standing charge 6","CCL 6","Other charges 6","000"]
[null,null,{"$f":"C8","v":1},7,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 7",null,"Fuel 7","Delivery point / meter no. 7","Avg annual import 7","Unit cost 7","Standing charge 7","CCL 7","Other charges 7","000"]
[null,null,{"$f":"C8","v":1},8,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 8",null,"Fuel 8","Delivery point / meter no. 8","Avg annual import 8","Unit cost 8","Standing charge 8","CCL 8","Other charges 8","000"]
[null,null,{"$f":"C8","v":1},9,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 9",null,"Fuel 9","Delivery point / meter no. 9","Avg annual import 9","Unit cost 9","Standing charge 9","CCL 9","Other charges 9","000"]
[null,null,{"$f":"C9","v":1},10,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,"1 10",null,"Fuel 10","Delivery point / meter no. 10","Avg annual import 10","Unit cost 10","Standing charge 10","CCL 10","Other charges 10","000"]

{"sheet":"CALC; LCOE WholeSYS","index":18,"n_rows":1186,"n_cols":69,"rows_kept":1186,"cut":false,"hidden":true,"merged":[[1,1,4,6]]}
[]
[null,"WHOLE SYSTEM ANALYSIS - LEVELISED COST OF ENERGY",null,null,null,null,null,null,null,{"$f":"Lists!J18","v":2020},{"$f":"Lists!K18","v":2021},{"$f":"Lists!L18","v":2022},{"$f":"Lists!M18","v":2023},{"$f":"Lists!N18","v":2024},{"$f":"Lists!O18","v":2025},{"$f":"Lists!P18","v":2026},{"$f":"Lists!Q18","v":2027},{"$f":"Lists!R18","v":2028},{"$f":"Lists!S18","v":2029},{"$f":"Lists!T18","v":2030},{"$f":"Lists!U18","v":2031},{"$f":"Lists!V18","v":2032},{"$f":"Lists!W18","v":2033},{"$f":"Lists!X18","v":2034},{"$f":"Lists!Y18","v":2035},{"$f":"Lists!Z18","v":2036},{"$f":"Lists!AA18","v":2037},{"$f":"Lists!AB18","v":2038},{"$f":"Lists!AC18","v":2039},{"$f":"Lists!AD18","v":2040},{"$f":"Lists!AE18","v":2041},{"$f":"Lists!AF18","v":2042},{"$f":"Lists!AG18","v":2043},{"$f":"Lists!AH18","v":2044},{"$f":"Lists!AI18","v":2045},{"$f":"Lists!AJ18","v":2046},{"$f":"Lists!AK18","v":2047},{"$f":"Lists!AL18","v":2048},{"$f":"Lists!AM18","v":2049},{"$f":"Lists!AN18","v":2050},{"$f":"Lists!AO18","v":2051},{"$f":"Lists!AP18","v":2052},{"$f":"Lists!AQ18","v":2053},{"$f":"Lists!AR18","v":2054},{"$f":"Lists!AS18","v":2055},{"$f":"Lists!AT18","v":2056},{"$f":"Lists!AU18","v":2057},{"$f":"Lists!AV18","v":2058},{"$f":"Lists!AW18","v":2059},{"$f":"Lists!AX18","v":2060},{"$f":"Lists!AY18","v":2061},{"$f":"Lists!AZ18","v":2062},{"$f":"Lists!BA18","v":2063},{"$f":"Lists!BB18","v":2064},{"$f":"Lists!BC18","v":2065},{"$f":"Lists!BD18","v":2066},{"$f":"Lists!BE18","v":2067},{"$f":"Lists!BF18","v":2068},{"$f":"Lists!BG18","v":2069},{"$f":"Lists!BH18","v":2070},{"$f":"Lists!BI18","v":2071},{"$f":"Lists!BJ18","v":2072},{"$f":"Lists!BK18","v":2073},{"$f":"Lists!BL18","v":2074},{"$f":"Lists!BM18","v":2075},{"$f":"Lists!BN18","v":2076},{"$f":"Lists!BO18","v":2077},{"$f":"Lists!BP18","v":2078},{"$f":"Lists!BQ18","v":2079}]
[null,null,null,null,null,null,null,null,null,{"$f":"Lists!J19","v":"2020-01-01"},{"$f":"Lists!K19","v":"2021-01-01"},{"$f":"Lists!L19","v":"2022-01-01"},{"$f":"Lists!M19","v":"2023-01-01"},{"$f":"Lists!N19","v":"2024-01-01"},{"$f":"Lists!O19","v":"2025-01-01"},{"$f":"Lists!P19","v":"2026-01-01"},{"$f":"Lists!Q19","v":"2027-01-01"},{"$f":"Lists!R19","v":"2028-01-01"},{"$f":"Lists!S19","v":"2029-01-01"},{"$f":"Lists!T19","v":"2030-01-01"},{"$f":"Lists!U19","v":"2031-01-01"},{"$f":"Lists!V19","v":"2032-01-01"},{"$f":"Lists!W19","v":"2033-01-01"},{"$f":"Lists!X19","v":"2034-01-01"},{"$f":"Lists!Y19","v":"2035-01-01"},{"$f":"Lists!Z19","v":"2036-01-01"},{"$f":"Lists!AA19","v":"2037-01-01"},{"$f":"Lists!AB19","v":"2038-01-01"},{"$f":"Lists!AC19","v":"2039-01-01"},{"$f":"Lists!AD19","v":"2040-01-01"},{"$f":"Lists!AE19","v":"2041-01-01"},{"$f":"Lists!AF19","v":"2042-01-01"},{"$f":"Lists!AG19","v":"2043-01-01"},{"$f":"Lists!AH19","v":"2044-01-01"},{"$f":"Lists!AI19","v":"2045-01-01"},{"$f":"Lists!AJ19","v":"2046-01-01"},{"$f":"Lists!AK19","v":"2047-01-01"},{"$f":"Lists!AL19","v":"2048-01-01"},{"$f":"Lists!AM19","v":"2049-01-01"},{"$f":"Lists!AN19","v":"2050-01-01"},{"$f":"Lists!AO19","v":"2051-01-01"},{"$f":"Lists!AP19","v":"2052-01-01"},{"$f":"Lists!AQ19","v":"2053-01-01"},{"$f":"Lists!AR19","v":"2054-01-01"},{"$f":"Lists!AS19","v":"2055-01-01"},{"$f":"Lists!AT19","v":"2056-01-01"},{"$f":"Lists!AU19","v":"2057-01-01"},{"$f":"Lists!AV19","v":"2058-01-01"},{"$f":"Lists!AW19","v":"2059-01-01"},{"$f":"Lists!AX19","v":"2060-01-01"},{"$f":"Lists!AY19","v":"2061-01-01"},{"$f":"Lists!AZ19","v":"2062-01-01"},{"$f":"Lists!BA19","v":"2063-01-01"},{"$f":"Lists!BB19","v":"2064-01-01"},{"$f":"Lists!BC19","v":"2065-01-01"},{"$f":"Lists!BD19","v":"2066-01-01"},{"$f":"Lists!BE19","v":"2067-01-01"},{"$f":"Lists!BF19","v":"2068-01-01"},{"$f":"Lists!BG19","v":"2069-01-01"},{"$f":"Lists!BH19","v":"2070-01-01"},{"$f":"Lists!BI19","v":"2071-01-01"},{"$f":"Lists!BJ19","v":"2072-01-01"},{"$f":"Lists!BK19","v":"2073-01-01"},{"$f":"Lists!BL19","v":"2074-01-01"},{"$f":"Lists!BM19","v":"2075-01-01"},{"$f":"Lists!BN19","v":"2076-01-01"},{"$f":"Lists!BO19","v":"2077-01-01"},{"$f":"Lists!BP19","v":"2078-01-01"},{"$f":"Lists!BQ19","v":"2079-01-01"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Lists!J20","v":"2020-12-31"},{"$f":"Lists!K20","v":"2021-12-31"},{"$f":"Lists!L20","v":"2022-12-31"},{"$f":"Lists!M20","v":"2023-12-31"},{"$f":"Lists!N20","v":"2024-12-31"},{"$f":"Lists!O20","v":"2025-12-31"},{"$f":"Lists!P20","v":"2026-12-31"},{"$f":"Lists!Q20","v":"2027-12-31"},{"$f":"Lists!R20","v":"2028-12-31"},{"$f":"Lists!S20","v":"2029-12-31"},{"$f":"Lists!T20","v":"2030-12-31"},{"$f":"Lists!U20","v":"2031-12-31"},{"$f":"Lists!V20","v":"2032-12-31"},{"$f":"Lists!W20","v":"2033-12-31"},{"$f":"Lists!X20","v":"2034-12-31"},{"$f":"Lists!Y20","v":"2035-12-31"},{"$f":"Lists!Z20","v":"2036-12-31"},{"$f":"Lists!AA20","v":"2037-12-31"},{"$f":"Lists!AB20","v":"2038-12-31"},{"$f":"Lists!AC20","v":"2039-12-31"},{"$f":"Lists!AD20","v":"2040-12-31"},{"$f":"Lists!AE20","v":"2041-12-31"},{"$f":"Lists!AF20","v":"2042-12-31"},{"$f":"Lists!AG20","v":"2043-12-31"},{"$f":"Lists!AH20","v":"2044-12-31"},{"$f":"Lists!AI20","v":"2045-12-31"},{"$f":"Lists!AJ20","v":"2046-12-31"},{"$f":"Lists!AK20","v":"2047-12-31"},{"$f":"Lists!AL20","v":"2048-12-31"},{"$f":"Lists!AM20","v":"2049-12-31"},{"$f":"Lists!AN20","v":"2050-12-31"},{"$f":"Lists!AO20","v":"2051-12-31"},{"$f":"Lists!AP20","v":"2052-12-31"},{"$f":"Lists!AQ20","v":"2053-12-31"},{"$f":"Lists!AR20","v":"2054-12-31"},{"$f":"Lists!AS20","v":"2055-12-31"},{"$f":"Lists!AT20","v":"2056-12-31"},{"$f":"Lists!AU20","v":"2057-12-31"},{"$f":"Lists!AV20","v":"2058-12-31"},{"$f":"Lists!AW20","v":"2059-12-31"},{"$f":"Lists!AX20","v":"2060-12-31"},{"$f":"Lists!AY20","v":"2061-12-31"},{"$f":"Lists!AZ20","v":"2062-12-31"},{"$f":"Lists!BA20","v":"2063-12-31"},{"$f":"Lists!BB20","v":"2064-12-31"},{"$f":"Lists!BC20","v":"2065-12-31"},{"$f":"Lists!BD20","v":"2066-12-31"},{"$f":"Lists!BE20","v":"2067-12-31"},{"$f":"Lists!BF20","v":"2068-12-31"},{"$f":"Lists!BG20","v":"2069-12-31"},{"$f":"Lists!BH20","v":"2070-12-31"},{"$f":"Lists!BI20","v":"2071-12-31"},{"$f":"Lists!BJ20","v":"2072-12-31"},{"$f":"Lists!BK20","v":"2073-12-31"},{"$f":"Lists!BL20","v":"2074-12-31"},{"$f":"Lists!BM20","v":"2075-12-31"},{"$f":"Lists!BN20","v":"2076-12-31"},{"$f":"Lists!BO20","v":"2077-12-31"},{"$f":"Lists!BP20","v":"2078-12-31"},{"$f":"Lists!BQ20","v":"2079-12-31"}]
[null,null,null,null,null,null,null,null,null,{"$f":"Lists!J21","v":1},{"$f":"Lists!K21","v":2},{"$f":"Lists!L21","v":3},{"$f":"Lists!M21","v":4},{"$f":"Lists!N21","v":5},{"$f":"Lists!O21","v":6},{"$f":"Lists!P21","v":7},{"$f":"Lists!Q21","v":8},{"$f":"Lists!R21","v":9},{"$f":"Lists!S21","v":10},{"$f":"Lists!T21","v":11},{"$f":"Lists!U21","v":12},{"$f":"Lists!V21","v":13},{"$f":"Lists!W21","v":14},{"$f":"Lists!X21","v":15},{"$f":"Lists!Y21","v":16},{"$f":"Lists!Z21","v":17},{"$f":"Lists!AA21","v":18},{"$f":"Lists!AB21","v":19},{"$f":"Lists!AC21","v":20},{"$f":"Lists!AD21","v":21},{"$f":"Lists!AE21","v":22},{"$f":"Lists!AF21","v":23},{"$f":"Lists!AG21","v":24},{"$f":"Lists!AH21","v":25},{"$f":"Lists!AI21","v":26},{"$f":"Lists!AJ21","v":27},{"$f":"Lists!AK21","v":28},{"$f":"Lists!AL21","v":29},{"$f":"Lists!AM21","v":30},{"$f":"Lists!AN21","v":31},{"$f":"Lists!AO21","v":32},{"$f":"Lists!AP21","v":33},{"$f":"Lists!AQ21","v":34},{"$f":"Lists!AR21","v":35},{"$f":"Lists!AS21","v":36},{"$f":"Lists!AT21","v":37},{"$f":"Lists!AU21","v":38},{"$f":"Lists!AV21","v":39},{"$f":"Lists!AW21","v":40},{"$f":"Lists!AX21","v":41},{"$f":"Lists!AY21","v":42},{"$f":"Lists!AZ21","v":43},{"$f":"Lists!BA21","v":44},{"$f":"Lists!BB21","v":45},{"$f":"Lists!BC21","v":46},{"$f":"Lists!BD21","v":47},{"$f":"Lists!BE21","v":48},{"$f":"Lists!BF21","v":49},{"$f":"Lists!BG21","v":50},{"$f":"Lists!BH21","v":51},{"$f":"Lists!BI21","v":52},{"$f":"Lists!BJ21","v":53},{"$f":"Lists!BK21","v":54},{"$f":"Lists!BL21","v":55},{"$f":"Lists!BM21","v":56},{"$f":"Lists!BN21","v":57},{"$f":"Lists!BO21","v":58},{"$f":"Lists!BP21","v":59},{"$f":"Lists!BQ21","v":60}]
[]
[null,"LEVELISED COST CALCULATIONS"]
[]
[null,"Appraisal period and discount rate"]
[]
[null,"Appraisal period","Flag",{"$f":"'INPT; General'!$D$5","v":40},null,null,null,null,null,{"$f":"IF(J$5<=$D11,1,0)","v":1},{"$f":"IF(K$5<=$D11,1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Final period","Flag",null,null,null,null,null,null,{"$f":"1*(J$5=$D11)","v":0},{"$f":"1*(K$5=$D11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Days in period","Days",null,null,null,null,null,null,{"$f":"(J$4-J$3+1)","v":366},{"$f":"(K$4-K$3+1)","v":365},365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,"Discount rate (Beginning of Period - BoP)","%",{"$f":"'INPT; General'!$D$6","v":0.03},null,null,null,null,null,{"$f":"1/(1+$D14)^(J$5-1)","v":1},{"$f":"1/(1+$D14)^(K$5-1)","v":0.970873786407767},{"$f":"1/(1+$D14)^(L$5-1)","v":0.94259590913375435},0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,{"$f":"1/(1+$D14)^(AO$5-1)","v":0.39998714516107459},0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,0.33498293694823961,0.3252261523769317,0.31575354599702099,0.30655684077380685,0.29762800075126877,0.28895922403035801,0.28054293595180391,0.27237178247747956,0.26443862376454325,0.25673652792674101,0.24925876497741845,0.24199880094894996,0.2349502921834466,0.22810707978975397,0.22146318426189707,0.215012800254269,0.20875029150899907,0.20267018593106703,0.19676717080686118,0.19103608816200118,0.18547193025437006,0.18006983519841754,0.17482508271691022]
[null,"Discount rate (Middle of Period - MoP)","%",{"$f":"'INPT; General'!$D$6","v":0.03},null,null,null,null,null,{"$f":"1/(1+$D15)^(J$5-0.5)","v":0.98532927816429317},{"$f":"1/(1+$D15)^(K$5-0.5)","v":0.9566303671497991},0.92876734674737782,0.9017158706285221,0.87545230158108933,0.84995369085542649,0.82519775811206453,0.80116287195346081,0.77782803102277731,0.75517284565318188,0.73317752005163295,0.71182283500158527,0.69109013106950024,0.67096129230048573,0.65141873038882114,0.63244536930953499,0.6140246303976068,0.59614041786175409,0.57877710472014965,0.56191951914577642,0.54555293120949155,0.52966304000921516,0.51423596117399528,0.49925821473203419,0.484716713332072,0.47059875080783686,0.45689199107556977,0.44358445735492213,0.43066452170380792,0.41812089485806586,0.40594261636705425,0.39411904501655753,0.38263984953063834,0.37149499954430909,0.36067475683913502,0.35016966683411171,0.33997055032438023,0.33006849546056333,0.32045484996171203,0.31112121355506017,0.30205943063598073,0.29326158314172884,0.28471998363274642,0.27642716857548194,0.2683758918208563,0.26055911827267597,0.25297001774046213,0.24560195897132245,0.23844850385565286,0.2315034018016047,0.22476058427340265,0.2182141594887404,0.21185840727062175,0.20568777404914737,0.19969686800888092,0.19388045437755425,0.18823345085199444,0.18275092315727612,0.17742808073521951,0.1722602725584656]
[null,"Discount rate (End of Period - EoP)","%",{"$f":"'INPT; General'!$D$6","v":0.03},null,null,null,null,null,{"$f":"1/(1+$D16)^J$5","v":0.970873786407767},{"$f":"1/(1+$D16)^K$5","v":0.94259590913375435},0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448,0.45018905576553836,0.4370767531704256,0.42434636230138412,0.41198675951590691,0.39998714516107459,0.38833703413696569,0.37702624673491814,0.36604489974263904,0.35538339780838735,0.34503242505668674,0.33498293694823961,0.3252261523769317,0.31575354599702099,0.30655684077380685,0.29762800075126877,0.28895922403035801,0.28054293595180391,0.27237178247747956,0.26443862376454325,0.25673652792674101,0.24925876497741845,0.24199880094894996,0.2349502921834466,0.22810707978975397,0.22146318426189707,0.215012800254269,0.20875029150899907,0.20267018593106703,0.19676717080686118,0.19103608816200118,0.18547193025437006,0.18006983519841754,0.17482508271691022,0.1697330900164177]
[]
[null,"DHW",null,null,null,null,{"$f":"MAX(G$9:G17)+1","v":1}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J30)","v":0},{"$f":"SUM('>>>:<<<'!K30)","v":0},{"$f":"SUM('>>>:<<<'!L30)","v":0},{"$f":"SUM('>>>:<<<'!M30)","v":0},{"$f":"SUM('>>>:<<<'!N30)","v":0},{"$f":"SUM('>>>:<<<'!O30)","v":0},{"$f":"SUM('>>>:<<<'!P30)","v":0},{"$f":"SUM('>>>:<<<'!Q30)","v":0},{"$f":"SUM('>>>:<<<'!R30)","v":0},{"$f":"SUM('>>>:<<<'!S30)","v":0},{"$f":"SUM('>>>:<<<'!T30)","v":0},{"$f":"SUM('>>>:<<<'!U30)","v":0},{"$f":"SUM('>>>:<<<'!V30)","v":0},{"$f":"SUM('>>>:<<<'!W30)","v":0},{"$f":"SUM('>>>:<<<'!X30)","v":0},{"$f":"SUM('>>>:<<<'!Y30)","v":0},{"$f":"SUM('>>>:<<<'!Z30)","v":0},{"$f":"SUM('>>>:<<<'!AA30)","v":0},{"$f":"SUM('>>>:<<<'!AB30)","v":0},{"$f":"SUM('>>>:<<<'!AC30)","v":0},{"$f":"SUM('>>>:<<<'!AD30)","v":0},{"$f":"SUM('>>>:<<<'!AE30)","v":0},{"$f":"SUM('>>>:<<<'!AF30)","v":0},{"$f":"SUM('>>>:<<<'!AG30)","v":0},{"$f":"SUM('>>>:<<<'!AH30)","v":0},{"$f":"SUM('>>>:<<<'!AI30)","v":0},{"$f":"SUM('>>>:<<<'!AJ30)","v":0},{"$f":"SUM('>>>:<<<'!AK30)","v":0},{"$f":"SUM('>>>:<<<'!AL30)","v":0},{"$f":"SUM('>>>:<<<'!AM30)","v":0},{"$f":"SUM('>>>:<<<'!AN30)","v":0},{"$f":"SUM('>>>:<<<'!AO30)","v":0},{"$f":"SUM('>>>:<<<'!AP30)","v":0},{"$f":"SUM('>>>:<<<'!AQ30)","v":0},{"$f":"SUM('>>>:<<<'!AR30)","v":0},{"$f":"SUM('>>>:<<<'!AS30)","v":0},{"$f":"SUM('>>>:<<<'!AT30)","v":0},{"$f":"SUM('>>>:<<<'!AU30)","v":0},{"$f":"SUM('>>>:<<<'!AV30)","v":0},{"$f":"SUM('>>>:<<<'!AW30)","v":0},{"$f":"SUM('>>>:<<<'!AX30)","v":0},{"$f":"SUM('>>>:<<<'!AY30)","v":0},{"$f":"SUM('>>>:<<<'!AZ30)","v":0},{"$f":"SUM('>>>:<<<'!BA30)","v":0},{"$f":"SUM('>>>:<<<'!BB30)","v":0},{"$f":"SUM('>>>:<<<'!BC30)","v":0},{"$f":"SUM('>>>:<<<'!BD30)","v":0},{"$f":"SUM('>>>:<<<'!BE30)","v":0},{"$f":"SUM('>>>:<<<'!BF30)","v":0},{"$f":"SUM('>>>:<<<'!BG30)","v":0},{"$f":"SUM('>>>:<<<'!BH30)","v":0},{"$f":"SUM('>>>:<<<'!BI30)","v":0},{"$f":"SUM('>>>:<<<'!BJ30)","v":0},{"$f":"SUM('>>>:<<<'!BK30)","v":0},{"$f":"SUM('>>>:<<<'!BL30)","v":0},{"$f":"SUM('>>>:<<<'!BM30)","v":0},{"$f":"SUM('>>>:<<<'!BN30)","v":0},{"$f":"SUM('>>>:<<<'!BO30)","v":0},{"$f":"SUM('>>>:<<<'!BP30)","v":0},{"$f":"SUM('>>>:<<<'!BQ30)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I36","v":0},{"$f":"J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J30","v":0},{"$f":"K30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J33,,,,-MIN(J$5,$E22)))/$E22,0)","v":0},0,0,{"$f":"IFERROR(-SUM(OFFSET(M33,,,,-MIN(M$5,$E22)))/$E22,0)","v":0},0,0,0,{"$f":"IFERROR(-SUM(OFFSET(Q33,,,,-MIN(Q$5,$E22)))/$E22,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R33,,,,-MIN(R$5,$E22)))/$E22,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J32:J35)","v":0},{"$f":"SUM(K32:K35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Cost of additions","£",{"$f":"SUM(J38:BQ38)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J38)","v":0},{"$f":"SUM('>>>:<<<'!K38)","v":0},{"$f":"SUM('>>>:<<<'!L38)","v":0},{"$f":"SUM('>>>:<<<'!M38)","v":0},{"$f":"SUM('>>>:<<<'!N38)","v":0},{"$f":"SUM('>>>:<<<'!O38)","v":0},{"$f":"SUM('>>>:<<<'!P38)","v":0},{"$f":"SUM('>>>:<<<'!Q38)","v":0},{"$f":"SUM('>>>:<<<'!R38)","v":0},{"$f":"SUM('>>>:<<<'!S38)","v":0},{"$f":"SUM('>>>:<<<'!T38)","v":0},{"$f":"SUM('>>>:<<<'!U38)","v":0},{"$f":"SUM('>>>:<<<'!V38)","v":0},{"$f":"SUM('>>>:<<<'!W38)","v":0},{"$f":"SUM('>>>:<<<'!X38)","v":0},{"$f":"SUM('>>>:<<<'!Y38)","v":0},{"$f":"SUM('>>>:<<<'!Z38)","v":0},{"$f":"SUM('>>>:<<<'!AA38)","v":0},{"$f":"SUM('>>>:<<<'!AB38)","v":0},{"$f":"SUM('>>>:<<<'!AC38)","v":0},{"$f":"SUM('>>>:<<<'!AD38)","v":0},{"$f":"SUM('>>>:<<<'!AE38)","v":0},{"$f":"SUM('>>>:<<<'!AF38)","v":0},{"$f":"SUM('>>>:<<<'!AG38)","v":0},{"$f":"SUM('>>>:<<<'!AH38)","v":0},{"$f":"SUM('>>>:<<<'!AI38)","v":0},{"$f":"SUM('>>>:<<<'!AJ38)","v":0},{"$f":"SUM('>>>:<<<'!AK38)","v":0},{"$f":"SUM('>>>:<<<'!AL38)","v":0},{"$f":"SUM('>>>:<<<'!AM38)","v":0},{"$f":"SUM('>>>:<<<'!AN38)","v":0},{"$f":"SUM('>>>:<<<'!AO38)","v":0},{"$f":"SUM('>>>:<<<'!AP38)","v":0},{"$f":"SUM('>>>:<<<'!AQ38)","v":0},{"$f":"SUM('>>>:<<<'!AR38)","v":0},{"$f":"SUM('>>>:<<<'!AS38)","v":0},{"$f":"SUM('>>>:<<<'!AT38)","v":0},{"$f":"SUM('>>>:<<<'!AU38)","v":0},{"$f":"SUM('>>>:<<<'!AV38)","v":0},{"$f":"SUM('>>>:<<<'!AW38)","v":0},{"$f":"SUM('>>>:<<<'!AX38)","v":0},{"$f":"SUM('>>>:<<<'!AY38)","v":0},{"$f":"SUM('>>>:<<<'!AZ38)","v":0},{"$f":"SUM('>>>:<<<'!BA38)","v":0},{"$f":"SUM('>>>:<<<'!BB38)","v":0},{"$f":"SUM('>>>:<<<'!BC38)","v":0},{"$f":"SUM('>>>:<<<'!BD38)","v":0},{"$f":"SUM('>>>:<<<'!BE38)","v":0},{"$f":"SUM('>>>:<<<'!BF38)","v":0},{"$f":"SUM('>>>:<<<'!BG38)","v":0},{"$f":"SUM('>>>:<<<'!BH38)","v":0},{"$f":"SUM('>>>:<<<'!BI38)","v":0},{"$f":"SUM('>>>:<<<'!BJ38)","v":0},{"$f":"SUM('>>>:<<<'!BK38)","v":0},{"$f":"SUM('>>>:<<<'!BL38)","v":0},{"$f":"SUM('>>>:<<<'!BM38)","v":0},{"$f":"SUM('>>>:<<<'!BN38)","v":0},{"$f":"SUM('>>>:<<<'!BO38)","v":0},{"$f":"SUM('>>>:<<<'!BP38)","v":0},{"$f":"SUM('>>>:<<<'!BQ38)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J39:BQ39)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J39)","v":0},{"$f":"SUM('>>>:<<<'!K39)","v":0},{"$f":"SUM('>>>:<<<'!L39)","v":0},{"$f":"SUM('>>>:<<<'!M39)","v":0},{"$f":"SUM('>>>:<<<'!N39)","v":0},{"$f":"SUM('>>>:<<<'!O39)","v":0},{"$f":"SUM('>>>:<<<'!P39)","v":0},{"$f":"SUM('>>>:<<<'!Q39)","v":0},{"$f":"SUM('>>>:<<<'!R39)","v":0},{"$f":"SUM('>>>:<<<'!S39)","v":0},{"$f":"SUM('>>>:<<<'!T39)","v":0},{"$f":"SUM('>>>:<<<'!U39)","v":0},{"$f":"SUM('>>>:<<<'!V39)","v":0},{"$f":"SUM('>>>:<<<'!W39)","v":0},{"$f":"SUM('>>>:<<<'!X39)","v":0},{"$f":"SUM('>>>:<<<'!Y39)","v":0},{"$f":"SUM('>>>:<<<'!Z39)","v":0},{"$f":"SUM('>>>:<<<'!AA39)","v":0},{"$f":"SUM('>>>:<<<'!AB39)","v":0},{"$f":"SUM('>>>:<<<'!AC39)","v":0},{"$f":"SUM('>>>:<<<'!AD39)","v":0},{"$f":"SUM('>>>:<<<'!AE39)","v":0},{"$f":"SUM('>>>:<<<'!AF39)","v":0},{"$f":"SUM('>>>:<<<'!AG39)","v":0},{"$f":"SUM('>>>:<<<'!AH39)","v":0},{"$f":"SUM('>>>:<<<'!AI39)","v":0},{"$f":"SUM('>>>:<<<'!AJ39)","v":0},{"$f":"SUM('>>>:<<<'!AK39)","v":0},{"$f":"SUM('>>>:<<<'!AL39)","v":0},{"$f":"SUM('>>>:<<<'!AM39)","v":0},{"$f":"SUM('>>>:<<<'!AN39)","v":0},{"$f":"SUM('>>>:<<<'!AO39)","v":0},{"$f":"SUM('>>>:<<<'!AP39)","v":0},{"$f":"SUM('>>>:<<<'!AQ39)","v":0},{"$f":"SUM('>>>:<<<'!AR39)","v":0},{"$f":"SUM('>>>:<<<'!AS39)","v":0},{"$f":"SUM('>>>:<<<'!AT39)","v":0},{"$f":"SUM('>>>:<<<'!AU39)","v":0},{"$f":"SUM('>>>:<<<'!AV39)","v":0},{"$f":"SUM('>>>:<<<'!AW39)","v":0},{"$f":"SUM('>>>:<<<'!AX39)","v":0},{"$f":"SUM('>>>:<<<'!AY39)","v":0},{"$f":"SUM('>>>:<<<'!AZ39)","v":0},{"$f":"SUM('>>>:<<<'!BA39)","v":0},{"$f":"SUM('>>>:<<<'!BB39)","v":0},{"$f":"SUM('>>>:<<<'!BC39)","v":0},{"$f":"SUM('>>>:<<<'!BD39)","v":0},{"$f":"SUM('>>>:<<<'!BE39)","v":0},{"$f":"SUM('>>>:<<<'!BF39)","v":0},{"$f":"SUM('>>>:<<<'!BG39)","v":0},{"$f":"SUM('>>>:<<<'!BH39)","v":0},{"$f":"SUM('>>>:<<<'!BI39)","v":0},{"$f":"SUM('>>>:<<<'!BJ39)","v":0},{"$f":"SUM('>>>:<<<'!BK39)","v":0},{"$f":"SUM('>>>:<<<'!BL39)","v":0},{"$f":"SUM('>>>:<<<'!BM39)","v":0},{"$f":"SUM('>>>:<<<'!BN39)","v":0},{"$f":"SUM('>>>:<<<'!BO39)","v":0},{"$f":"SUM('>>>:<<<'!BP39)","v":0},{"$f":"SUM('>>>:<<<'!BQ39)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J49)","v":0},{"$f":"SUM('>>>:<<<'!K49)","v":0},{"$f":"SUM('>>>:<<<'!L49)","v":0},{"$f":"SUM('>>>:<<<'!M49)","v":0},{"$f":"SUM('>>>:<<<'!N49)","v":0},{"$f":"SUM('>>>:<<<'!O49)","v":0},{"$f":"SUM('>>>:<<<'!P49)","v":0},{"$f":"SUM('>>>:<<<'!Q49)","v":0},{"$f":"SUM('>>>:<<<'!R49)","v":0},{"$f":"SUM('>>>:<<<'!S49)","v":0},{"$f":"SUM('>>>:<<<'!T49)","v":0},{"$f":"SUM('>>>:<<<'!U49)","v":0},{"$f":"SUM('>>>:<<<'!V49)","v":0},{"$f":"SUM('>>>:<<<'!W49)","v":0},{"$f":"SUM('>>>:<<<'!X49)","v":0},{"$f":"SUM('>>>:<<<'!Y49)","v":0},{"$f":"SUM('>>>:<<<'!Z49)","v":0},{"$f":"SUM('>>>:<<<'!AA49)","v":0},{"$f":"SUM('>>>:<<<'!AB49)","v":0},{"$f":"SUM('>>>:<<<'!AC49)","v":0},{"$f":"SUM('>>>:<<<'!AD49)","v":0},{"$f":"SUM('>>>:<<<'!AE49)","v":0},{"$f":"SUM('>>>:<<<'!AF49)","v":0},{"$f":"SUM('>>>:<<<'!AG49)","v":0},{"$f":"SUM('>>>:<<<'!AH49)","v":0},{"$f":"SUM('>>>:<<<'!AI49)","v":0},{"$f":"SUM('>>>:<<<'!AJ49)","v":0},{"$f":"SUM('>>>:<<<'!AK49)","v":0},{"$f":"SUM('>>>:<<<'!AL49)","v":0},{"$f":"SUM('>>>:<<<'!AM49)","v":0},{"$f":"SUM('>>>:<<<'!AN49)","v":0},{"$f":"SUM('>>>:<<<'!AO49)","v":0},{"$f":"SUM('>>>:<<<'!AP49)","v":0},{"$f":"SUM('>>>:<<<'!AQ49)","v":0},{"$f":"SUM('>>>:<<<'!AR49)","v":0},{"$f":"SUM('>>>:<<<'!AS49)","v":0},{"$f":"SUM('>>>:<<<'!AT49)","v":0},{"$f":"SUM('>>>:<<<'!AU49)","v":0},{"$f":"SUM('>>>:<<<'!AV49)","v":0},{"$f":"SUM('>>>:<<<'!AW49)","v":0},{"$f":"SUM('>>>:<<<'!AX49)","v":0},{"$f":"SUM('>>>:<<<'!AY49)","v":0},{"$f":"SUM('>>>:<<<'!AZ49)","v":0},{"$f":"SUM('>>>:<<<'!BA49)","v":0},{"$f":"SUM('>>>:<<<'!BB49)","v":0},{"$f":"SUM('>>>:<<<'!BC49)","v":0},{"$f":"SUM('>>>:<<<'!BD49)","v":0},{"$f":"SUM('>>>:<<<'!BE49)","v":0},{"$f":"SUM('>>>:<<<'!BF49)","v":0},{"$f":"SUM('>>>:<<<'!BG49)","v":0},{"$f":"SUM('>>>:<<<'!BH49)","v":0},{"$f":"SUM('>>>:<<<'!BI49)","v":0},{"$f":"SUM('>>>:<<<'!BJ49)","v":0},{"$f":"SUM('>>>:<<<'!BK49)","v":0},{"$f":"SUM('>>>:<<<'!BL49)","v":0},{"$f":"SUM('>>>:<<<'!BM49)","v":0},{"$f":"SUM('>>>:<<<'!BN49)","v":0},{"$f":"SUM('>>>:<<<'!BO49)","v":0},{"$f":"SUM('>>>:<<<'!BP49)","v":0},{"$f":"SUM('>>>:<<<'!BQ49)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J93)","v":0},{"$f":"SUM('>>>:<<<'!K93)","v":0},{"$f":"SUM('>>>:<<<'!L93)","v":0},{"$f":"SUM('>>>:<<<'!M93)","v":0},{"$f":"SUM('>>>:<<<'!N93)","v":0},{"$f":"SUM('>>>:<<<'!O93)","v":0},{"$f":"SUM('>>>:<<<'!P93)","v":0},{"$f":"SUM('>>>:<<<'!Q93)","v":0},{"$f":"SUM('>>>:<<<'!R93)","v":0},{"$f":"SUM('>>>:<<<'!S93)","v":0},{"$f":"SUM('>>>:<<<'!T93)","v":0},{"$f":"SUM('>>>:<<<'!U93)","v":0},{"$f":"SUM('>>>:<<<'!V93)","v":0},{"$f":"SUM('>>>:<<<'!W93)","v":0},{"$f":"SUM('>>>:<<<'!X93)","v":0},{"$f":"SUM('>>>:<<<'!Y93)","v":0},{"$f":"SUM('>>>:<<<'!Z93)","v":0},{"$f":"SUM('>>>:<<<'!AA93)","v":0},{"$f":"SUM('>>>:<<<'!AB93)","v":0},{"$f":"SUM('>>>:<<<'!AC93)","v":0},{"$f":"SUM('>>>:<<<'!AD93)","v":0},{"$f":"SUM('>>>:<<<'!AE93)","v":0},{"$f":"SUM('>>>:<<<'!AF93)","v":0},{"$f":"SUM('>>>:<<<'!AG93)","v":0},{"$f":"SUM('>>>:<<<'!AH93)","v":0},{"$f":"SUM('>>>:<<<'!AI93)","v":0},{"$f":"SUM('>>>:<<<'!AJ93)","v":0},{"$f":"SUM('>>>:<<<'!AK93)","v":0},{"$f":"SUM('>>>:<<<'!AL93)","v":0},{"$f":"SUM('>>>:<<<'!AM93)","v":0},{"$f":"SUM('>>>:<<<'!AN93)","v":0},{"$f":"SUM('>>>:<<<'!AO93)","v":0},{"$f":"SUM('>>>:<<<'!AP93)","v":0},{"$f":"SUM('>>>:<<<'!AQ93)","v":0},{"$f":"SUM('>>>:<<<'!AR93)","v":0},{"$f":"SUM('>>>:<<<'!AS93)","v":0},{"$f":"SUM('>>>:<<<'!AT93)","v":0},{"$f":"SUM('>>>:<<<'!AU93)","v":0},{"$f":"SUM('>>>:<<<'!AV93)","v":0},{"$f":"SUM('>>>:<<<'!AW93)","v":0},{"$f":"SUM('>>>:<<<'!AX93)","v":0},{"$f":"SUM('>>>:<<<'!AY93)","v":0},{"$f":"SUM('>>>:<<<'!AZ93)","v":0},{"$f":"SUM('>>>:<<<'!BA93)","v":0},{"$f":"SUM('>>>:<<<'!BB93)","v":0},{"$f":"SUM('>>>:<<<'!BC93)","v":0},{"$f":"SUM('>>>:<<<'!BD93)","v":0},{"$f":"SUM('>>>:<<<'!BE93)","v":0},{"$f":"SUM('>>>:<<<'!BF93)","v":0},{"$f":"SUM('>>>:<<<'!BG93)","v":0},{"$f":"SUM('>>>:<<<'!BH93)","v":0},{"$f":"SUM('>>>:<<<'!BI93)","v":0},{"$f":"SUM('>>>:<<<'!BJ93)","v":0},{"$f":"SUM('>>>:<<<'!BK93)","v":0},{"$f":"SUM('>>>:<<<'!BL93)","v":0},{"$f":"SUM('>>>:<<<'!BM93)","v":0},{"$f":"SUM('>>>:<<<'!BN93)","v":0},{"$f":"SUM('>>>:<<<'!BO93)","v":0},{"$f":"SUM('>>>:<<<'!BP93)","v":0},{"$f":"SUM('>>>:<<<'!BQ93)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J103)","v":0},{"$f":"SUM('>>>:<<<'!K103)","v":0},{"$f":"SUM('>>>:<<<'!L103)","v":0},{"$f":"SUM('>>>:<<<'!M103)","v":0},{"$f":"SUM('>>>:<<<'!N103)","v":0},{"$f":"SUM('>>>:<<<'!O103)","v":0},{"$f":"SUM('>>>:<<<'!P103)","v":0},{"$f":"SUM('>>>:<<<'!Q103)","v":0},{"$f":"SUM('>>>:<<<'!R103)","v":0},{"$f":"SUM('>>>:<<<'!S103)","v":0},{"$f":"SUM('>>>:<<<'!T103)","v":0},{"$f":"SUM('>>>:<<<'!U103)","v":0},{"$f":"SUM('>>>:<<<'!V103)","v":0},{"$f":"SUM('>>>:<<<'!W103)","v":0},{"$f":"SUM('>>>:<<<'!X103)","v":0},{"$f":"SUM('>>>:<<<'!Y103)","v":0},{"$f":"SUM('>>>:<<<'!Z103)","v":0},{"$f":"SUM('>>>:<<<'!AA103)","v":0},{"$f":"SUM('>>>:<<<'!AB103)","v":0},{"$f":"SUM('>>>:<<<'!AC103)","v":0},{"$f":"SUM('>>>:<<<'!AD103)","v":0},{"$f":"SUM('>>>:<<<'!AE103)","v":0},{"$f":"SUM('>>>:<<<'!AF103)","v":0},{"$f":"SUM('>>>:<<<'!AG103)","v":0},{"$f":"SUM('>>>:<<<'!AH103)","v":0},{"$f":"SUM('>>>:<<<'!AI103)","v":0},{"$f":"SUM('>>>:<<<'!AJ103)","v":0},{"$f":"SUM('>>>:<<<'!AK103)","v":0},{"$f":"SUM('>>>:<<<'!AL103)","v":0},{"$f":"SUM('>>>:<<<'!AM103)","v":0},{"$f":"SUM('>>>:<<<'!AN103)","v":0},{"$f":"SUM('>>>:<<<'!AO103)","v":0},{"$f":"SUM('>>>:<<<'!AP103)","v":0},{"$f":"SUM('>>>:<<<'!AQ103)","v":0},{"$f":"SUM('>>>:<<<'!AR103)","v":0},{"$f":"SUM('>>>:<<<'!AS103)","v":0},{"$f":"SUM('>>>:<<<'!AT103)","v":0},{"$f":"SUM('>>>:<<<'!AU103)","v":0},{"$f":"SUM('>>>:<<<'!AV103)","v":0},{"$f":"SUM('>>>:<<<'!AW103)","v":0},{"$f":"SUM('>>>:<<<'!AX103)","v":0},{"$f":"SUM('>>>:<<<'!AY103)","v":0},{"$f":"SUM('>>>:<<<'!AZ103)","v":0},{"$f":"SUM('>>>:<<<'!BA103)","v":0},{"$f":"SUM('>>>:<<<'!BB103)","v":0},{"$f":"SUM('>>>:<<<'!BC103)","v":0},{"$f":"SUM('>>>:<<<'!BD103)","v":0},{"$f":"SUM('>>>:<<<'!BE103)","v":0},{"$f":"SUM('>>>:<<<'!BF103)","v":0},{"$f":"SUM('>>>:<<<'!BG103)","v":0},{"$f":"SUM('>>>:<<<'!BH103)","v":0},{"$f":"SUM('>>>:<<<'!BI103)","v":0},{"$f":"SUM('>>>:<<<'!BJ103)","v":0},{"$f":"SUM('>>>:<<<'!BK103)","v":0},{"$f":"SUM('>>>:<<<'!BL103)","v":0},{"$f":"SUM('>>>:<<<'!BM103)","v":0},{"$f":"SUM('>>>:<<<'!BN103)","v":0},{"$f":"SUM('>>>:<<<'!BO103)","v":0},{"$f":"SUM('>>>:<<<'!BP103)","v":0},{"$f":"SUM('>>>:<<<'!BQ103)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J113)","v":0},{"$f":"SUM('>>>:<<<'!K113)","v":0},{"$f":"SUM('>>>:<<<'!L113)","v":0},{"$f":"SUM('>>>:<<<'!M113)","v":0},{"$f":"SUM('>>>:<<<'!N113)","v":0},{"$f":"SUM('>>>:<<<'!O113)","v":0},{"$f":"SUM('>>>:<<<'!P113)","v":0},{"$f":"SUM('>>>:<<<'!Q113)","v":0},{"$f":"SUM('>>>:<<<'!R113)","v":0},{"$f":"SUM('>>>:<<<'!S113)","v":0},{"$f":"SUM('>>>:<<<'!T113)","v":0},{"$f":"SUM('>>>:<<<'!U113)","v":0},{"$f":"SUM('>>>:<<<'!V113)","v":0},{"$f":"SUM('>>>:<<<'!W113)","v":0},{"$f":"SUM('>>>:<<<'!X113)","v":0},{"$f":"SUM('>>>:<<<'!Y113)","v":0},{"$f":"SUM('>>>:<<<'!Z113)","v":0},{"$f":"SUM('>>>:<<<'!AA113)","v":0},{"$f":"SUM('>>>:<<<'!AB113)","v":0},{"$f":"SUM('>>>:<<<'!AC113)","v":0},{"$f":"SUM('>>>:<<<'!AD113)","v":0},{"$f":"SUM('>>>:<<<'!AE113)","v":0},{"$f":"SUM('>>>:<<<'!AF113)","v":0},{"$f":"SUM('>>>:<<<'!AG113)","v":0},{"$f":"SUM('>>>:<<<'!AH113)","v":0},{"$f":"SUM('>>>:<<<'!AI113)","v":0},{"$f":"SUM('>>>:<<<'!AJ113)","v":0},{"$f":"SUM('>>>:<<<'!AK113)","v":0},{"$f":"SUM('>>>:<<<'!AL113)","v":0},{"$f":"SUM('>>>:<<<'!AM113)","v":0},{"$f":"SUM('>>>:<<<'!AN113)","v":0},{"$f":"SUM('>>>:<<<'!AO113)","v":0},{"$f":"SUM('>>>:<<<'!AP113)","v":0},{"$f":"SUM('>>>:<<<'!AQ113)","v":0},{"$f":"SUM('>>>:<<<'!AR113)","v":0},{"$f":"SUM('>>>:<<<'!AS113)","v":0},{"$f":"SUM('>>>:<<<'!AT113)","v":0},{"$f":"SUM('>>>:<<<'!AU113)","v":0},{"$f":"SUM('>>>:<<<'!AV113)","v":0},{"$f":"SUM('>>>:<<<'!AW113)","v":0},{"$f":"SUM('>>>:<<<'!AX113)","v":0},{"$f":"SUM('>>>:<<<'!AY113)","v":0},{"$f":"SUM('>>>:<<<'!AZ113)","v":0},{"$f":"SUM('>>>:<<<'!BA113)","v":0},{"$f":"SUM('>>>:<<<'!BB113)","v":0},{"$f":"SUM('>>>:<<<'!BC113)","v":0},{"$f":"SUM('>>>:<<<'!BD113)","v":0},{"$f":"SUM('>>>:<<<'!BE113)","v":0},{"$f":"SUM('>>>:<<<'!BF113)","v":0},{"$f":"SUM('>>>:<<<'!BG113)","v":0},{"$f":"SUM('>>>:<<<'!BH113)","v":0},{"$f":"SUM('>>>:<<<'!BI113)","v":0},{"$f":"SUM('>>>:<<<'!BJ113)","v":0},{"$f":"SUM('>>>:<<<'!BK113)","v":0},{"$f":"SUM('>>>:<<<'!BL113)","v":0},{"$f":"SUM('>>>:<<<'!BM113)","v":0},{"$f":"SUM('>>>:<<<'!BN113)","v":0},{"$f":"SUM('>>>:<<<'!BO113)","v":0},{"$f":"SUM('>>>:<<<'!BP113)","v":0},{"$f":"SUM('>>>:<<<'!BQ113)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J123)","v":0},{"$f":"SUM('>>>:<<<'!K123)","v":0},{"$f":"SUM('>>>:<<<'!L123)","v":0},{"$f":"SUM('>>>:<<<'!M123)","v":0},{"$f":"SUM('>>>:<<<'!N123)","v":0},{"$f":"SUM('>>>:<<<'!O123)","v":0},{"$f":"SUM('>>>:<<<'!P123)","v":0},{"$f":"SUM('>>>:<<<'!Q123)","v":0},{"$f":"SUM('>>>:<<<'!R123)","v":0},{"$f":"SUM('>>>:<<<'!S123)","v":0},{"$f":"SUM('>>>:<<<'!T123)","v":0},{"$f":"SUM('>>>:<<<'!U123)","v":0},{"$f":"SUM('>>>:<<<'!V123)","v":0},{"$f":"SUM('>>>:<<<'!W123)","v":0},{"$f":"SUM('>>>:<<<'!X123)","v":0},{"$f":"SUM('>>>:<<<'!Y123)","v":0},{"$f":"SUM('>>>:<<<'!Z123)","v":0},{"$f":"SUM('>>>:<<<'!AA123)","v":0},{"$f":"SUM('>>>:<<<'!AB123)","v":0},{"$f":"SUM('>>>:<<<'!AC123)","v":0},{"$f":"SUM('>>>:<<<'!AD123)","v":0},{"$f":"SUM('>>>:<<<'!AE123)","v":0},{"$f":"SUM('>>>:<<<'!AF123)","v":0},{"$f":"SUM('>>>:<<<'!AG123)","v":0},{"$f":"SUM('>>>:<<<'!AH123)","v":0},{"$f":"SUM('>>>:<<<'!AI123)","v":0},{"$f":"SUM('>>>:<<<'!AJ123)","v":0},{"$f":"SUM('>>>:<<<'!AK123)","v":0},{"$f":"SUM('>>>:<<<'!AL123)","v":0},{"$f":"SUM('>>>:<<<'!AM123)","v":0},{"$f":"SUM('>>>:<<<'!AN123)","v":0},{"$f":"SUM('>>>:<<<'!AO123)","v":0},{"$f":"SUM('>>>:<<<'!AP123)","v":0},{"$f":"SUM('>>>:<<<'!AQ123)","v":0},{"$f":"SUM('>>>:<<<'!AR123)","v":0},{"$f":"SUM('>>>:<<<'!AS123)","v":0},{"$f":"SUM('>>>:<<<'!AT123)","v":0},{"$f":"SUM('>>>:<<<'!AU123)","v":0},{"$f":"SUM('>>>:<<<'!AV123)","v":0},{"$f":"SUM('>>>:<<<'!AW123)","v":0},{"$f":"SUM('>>>:<<<'!AX123)","v":0},{"$f":"SUM('>>>:<<<'!AY123)","v":0},{"$f":"SUM('>>>:<<<'!AZ123)","v":0},{"$f":"SUM('>>>:<<<'!BA123)","v":0},{"$f":"SUM('>>>:<<<'!BB123)","v":0},{"$f":"SUM('>>>:<<<'!BC123)","v":0},{"$f":"SUM('>>>:<<<'!BD123)","v":0},{"$f":"SUM('>>>:<<<'!BE123)","v":0},{"$f":"SUM('>>>:<<<'!BF123)","v":0},{"$f":"SUM('>>>:<<<'!BG123)","v":0},{"$f":"SUM('>>>:<<<'!BH123)","v":0},{"$f":"SUM('>>>:<<<'!BI123)","v":0},{"$f":"SUM('>>>:<<<'!BJ123)","v":0},{"$f":"SUM('>>>:<<<'!BK123)","v":0},{"$f":"SUM('>>>:<<<'!BL123)","v":0},{"$f":"SUM('>>>:<<<'!BM123)","v":0},{"$f":"SUM('>>>:<<<'!BN123)","v":0},{"$f":"SUM('>>>:<<<'!BO123)","v":0},{"$f":"SUM('>>>:<<<'!BP123)","v":0},{"$f":"SUM('>>>:<<<'!BQ123)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J130)","v":0},{"$f":"SUM('>>>:<<<'!K130)","v":0},{"$f":"SUM('>>>:<<<'!L130)","v":0},{"$f":"SUM('>>>:<<<'!M130)","v":0},{"$f":"SUM('>>>:<<<'!N130)","v":0},{"$f":"SUM('>>>:<<<'!O130)","v":0},{"$f":"SUM('>>>:<<<'!P130)","v":0},{"$f":"SUM('>>>:<<<'!Q130)","v":0},{"$f":"SUM('>>>:<<<'!R130)","v":0},{"$f":"SUM('>>>:<<<'!S130)","v":0},{"$f":"SUM('>>>:<<<'!T130)","v":0},{"$f":"SUM('>>>:<<<'!U130)","v":0},{"$f":"SUM('>>>:<<<'!V130)","v":0},{"$f":"SUM('>>>:<<<'!W130)","v":0},{"$f":"SUM('>>>:<<<'!X130)","v":0},{"$f":"SUM('>>>:<<<'!Y130)","v":0},{"$f":"SUM('>>>:<<<'!Z130)","v":0},{"$f":"SUM('>>>:<<<'!AA130)","v":0},{"$f":"SUM('>>>:<<<'!AB130)","v":0},{"$f":"SUM('>>>:<<<'!AC130)","v":0},{"$f":"SUM('>>>:<<<'!AD130)","v":0},{"$f":"SUM('>>>:<<<'!AE130)","v":0},{"$f":"SUM('>>>:<<<'!AF130)","v":0},{"$f":"SUM('>>>:<<<'!AG130)","v":0},{"$f":"SUM('>>>:<<<'!AH130)","v":0},{"$f":"SUM('>>>:<<<'!AI130)","v":0},{"$f":"SUM('>>>:<<<'!AJ130)","v":0},{"$f":"SUM('>>>:<<<'!AK130)","v":0},{"$f":"SUM('>>>:<<<'!AL130)","v":0},{"$f":"SUM('>>>:<<<'!AM130)","v":0},{"$f":"SUM('>>>:<<<'!AN130)","v":0},{"$f":"SUM('>>>:<<<'!AO130)","v":0},{"$f":"SUM('>>>:<<<'!AP130)","v":0},{"$f":"SUM('>>>:<<<'!AQ130)","v":0},{"$f":"SUM('>>>:<<<'!AR130)","v":0},{"$f":"SUM('>>>:<<<'!AS130)","v":0},{"$f":"SUM('>>>:<<<'!AT130)","v":0},{"$f":"SUM('>>>:<<<'!AU130)","v":0},{"$f":"SUM('>>>:<<<'!AV130)","v":0},{"$f":"SUM('>>>:<<<'!AW130)","v":0},{"$f":"SUM('>>>:<<<'!AX130)","v":0},{"$f":"SUM('>>>:<<<'!AY130)","v":0},{"$f":"SUM('>>>:<<<'!AZ130)","v":0},{"$f":"SUM('>>>:<<<'!BA130)","v":0},{"$f":"SUM('>>>:<<<'!BB130)","v":0},{"$f":"SUM('>>>:<<<'!BC130)","v":0},{"$f":"SUM('>>>:<<<'!BD130)","v":0},{"$f":"SUM('>>>:<<<'!BE130)","v":0},{"$f":"SUM('>>>:<<<'!BF130)","v":0},{"$f":"SUM('>>>:<<<'!BG130)","v":0},{"$f":"SUM('>>>:<<<'!BH130)","v":0},{"$f":"SUM('>>>:<<<'!BI130)","v":0},{"$f":"SUM('>>>:<<<'!BJ130)","v":0},{"$f":"SUM('>>>:<<<'!BK130)","v":0},{"$f":"SUM('>>>:<<<'!BL130)","v":0},{"$f":"SUM('>>>:<<<'!BM130)","v":0},{"$f":"SUM('>>>:<<<'!BN130)","v":0},{"$f":"SUM('>>>:<<<'!BO130)","v":0},{"$f":"SUM('>>>:<<<'!BP130)","v":0},{"$f":"SUM('>>>:<<<'!BQ130)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J140)","v":0},{"$f":"SUM('>>>:<<<'!K140)","v":0},{"$f":"SUM('>>>:<<<'!L140)","v":0},{"$f":"SUM('>>>:<<<'!M140)","v":0},{"$f":"SUM('>>>:<<<'!N140)","v":0},{"$f":"SUM('>>>:<<<'!O140)","v":0},{"$f":"SUM('>>>:<<<'!P140)","v":0},{"$f":"SUM('>>>:<<<'!Q140)","v":0},{"$f":"SUM('>>>:<<<'!R140)","v":0},{"$f":"SUM('>>>:<<<'!S140)","v":0},{"$f":"SUM('>>>:<<<'!T140)","v":0},{"$f":"SUM('>>>:<<<'!U140)","v":0},{"$f":"SUM('>>>:<<<'!V140)","v":0},{"$f":"SUM('>>>:<<<'!W140)","v":0},{"$f":"SUM('>>>:<<<'!X140)","v":0},{"$f":"SUM('>>>:<<<'!Y140)","v":0},{"$f":"SUM('>>>:<<<'!Z140)","v":0},{"$f":"SUM('>>>:<<<'!AA140)","v":0},{"$f":"SUM('>>>:<<<'!AB140)","v":0},{"$f":"SUM('>>>:<<<'!AC140)","v":0},{"$f":"SUM('>>>:<<<'!AD140)","v":0},{"$f":"SUM('>>>:<<<'!AE140)","v":0},{"$f":"SUM('>>>:<<<'!AF140)","v":0},{"$f":"SUM('>>>:<<<'!AG140)","v":0},{"$f":"SUM('>>>:<<<'!AH140)","v":0},{"$f":"SUM('>>>:<<<'!AI140)","v":0},{"$f":"SUM('>>>:<<<'!AJ140)","v":0},{"$f":"SUM('>>>:<<<'!AK140)","v":0},{"$f":"SUM('>>>:<<<'!AL140)","v":0},{"$f":"SUM('>>>:<<<'!AM140)","v":0},{"$f":"SUM('>>>:<<<'!AN140)","v":0},{"$f":"SUM('>>>:<<<'!AO140)","v":0},{"$f":"SUM('>>>:<<<'!AP140)","v":0},{"$f":"SUM('>>>:<<<'!AQ140)","v":0},{"$f":"SUM('>>>:<<<'!AR140)","v":0},{"$f":"SUM('>>>:<<<'!AS140)","v":0},{"$f":"SUM('>>>:<<<'!AT140)","v":0},{"$f":"SUM('>>>:<<<'!AU140)","v":0},{"$f":"SUM('>>>:<<<'!AV140)","v":0},{"$f":"SUM('>>>:<<<'!AW140)","v":0},{"$f":"SUM('>>>:<<<'!AX140)","v":0},{"$f":"SUM('>>>:<<<'!AY140)","v":0},{"$f":"SUM('>>>:<<<'!AZ140)","v":0},{"$f":"SUM('>>>:<<<'!BA140)","v":0},{"$f":"SUM('>>>:<<<'!BB140)","v":0},{"$f":"SUM('>>>:<<<'!BC140)","v":0},{"$f":"SUM('>>>:<<<'!BD140)","v":0},{"$f":"SUM('>>>:<<<'!BE140)","v":0},{"$f":"SUM('>>>:<<<'!BF140)","v":0},{"$f":"SUM('>>>:<<<'!BG140)","v":0},{"$f":"SUM('>>>:<<<'!BH140)","v":0},{"$f":"SUM('>>>:<<<'!BI140)","v":0},{"$f":"SUM('>>>:<<<'!BJ140)","v":0},{"$f":"SUM('>>>:<<<'!BK140)","v":0},{"$f":"SUM('>>>:<<<'!BL140)","v":0},{"$f":"SUM('>>>:<<<'!BM140)","v":0},{"$f":"SUM('>>>:<<<'!BN140)","v":0},{"$f":"SUM('>>>:<<<'!BO140)","v":0},{"$f":"SUM('>>>:<<<'!BP140)","v":0},{"$f":"SUM('>>>:<<<'!BQ140)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J143:BQ143)","v":0},null,null,null,null,null,{"$f":"J38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J144:BQ144)","v":0},null,null,null,null,null,{"$f":"J49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J145:BQ145)","v":0},null,null,null,null,null,{"$f":"J39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J93","v":0},{"$f":"K93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J103","v":0},{"$f":"K103","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J113","v":0},{"$f":"K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J123","v":0},{"$f":"K123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J140","v":0},{"$f":"K140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",0,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J153)","v":0},{"$f":"SUM('>>>:<<<'!K153)","v":0},{"$f":"SUM('>>>:<<<'!L153)","v":0},{"$f":"SUM('>>>:<<<'!M153)","v":0},{"$f":"SUM('>>>:<<<'!N153)","v":0},{"$f":"SUM('>>>:<<<'!O153)","v":0},{"$f":"SUM('>>>:<<<'!P153)","v":0},{"$f":"SUM('>>>:<<<'!Q153)","v":0},{"$f":"SUM('>>>:<<<'!R153)","v":0},{"$f":"SUM('>>>:<<<'!S153)","v":0},{"$f":"SUM('>>>:<<<'!T153)","v":0},{"$f":"SUM('>>>:<<<'!U153)","v":0},{"$f":"SUM('>>>:<<<'!V153)","v":0},{"$f":"SUM('>>>:<<<'!W153)","v":0},{"$f":"SUM('>>>:<<<'!X153)","v":0},{"$f":"SUM('>>>:<<<'!Y153)","v":0},{"$f":"SUM('>>>:<<<'!Z153)","v":0},{"$f":"SUM('>>>:<<<'!AA153)","v":0},{"$f":"SUM('>>>:<<<'!AB153)","v":0},{"$f":"SUM('>>>:<<<'!AC153)","v":0},{"$f":"SUM('>>>:<<<'!AD153)","v":0},{"$f":"SUM('>>>:<<<'!AE153)","v":0},{"$f":"SUM('>>>:<<<'!AF153)","v":0},{"$f":"SUM('>>>:<<<'!AG153)","v":0},{"$f":"SUM('>>>:<<<'!AH153)","v":0},{"$f":"SUM('>>>:<<<'!AI153)","v":0},{"$f":"SUM('>>>:<<<'!AJ153)","v":0},{"$f":"SUM('>>>:<<<'!AK153)","v":0},{"$f":"SUM('>>>:<<<'!AL153)","v":0},{"$f":"SUM('>>>:<<<'!AM153)","v":0},{"$f":"SUM('>>>:<<<'!AN153)","v":0},{"$f":"SUM('>>>:<<<'!AO153)","v":0},{"$f":"SUM('>>>:<<<'!AP153)","v":0},{"$f":"SUM('>>>:<<<'!AQ153)","v":0},{"$f":"SUM('>>>:<<<'!AR153)","v":0},{"$f":"SUM('>>>:<<<'!AS153)","v":0},{"$f":"SUM('>>>:<<<'!AT153)","v":0},{"$f":"SUM('>>>:<<<'!AU153)","v":0},{"$f":"SUM('>>>:<<<'!AV153)","v":0},{"$f":"SUM('>>>:<<<'!AW153)","v":0},{"$f":"SUM('>>>:<<<'!AX153)","v":0},{"$f":"SUM('>>>:<<<'!AY153)","v":0},{"$f":"SUM('>>>:<<<'!AZ153)","v":0},{"$f":"SUM('>>>:<<<'!BA153)","v":0},{"$f":"SUM('>>>:<<<'!BB153)","v":0},{"$f":"SUM('>>>:<<<'!BC153)","v":0},{"$f":"SUM('>>>:<<<'!BD153)","v":0},{"$f":"SUM('>>>:<<<'!BE153)","v":0},{"$f":"SUM('>>>:<<<'!BF153)","v":0},{"$f":"SUM('>>>:<<<'!BG153)","v":0},{"$f":"SUM('>>>:<<<'!BH153)","v":0},{"$f":"SUM('>>>:<<<'!BI153)","v":0},{"$f":"SUM('>>>:<<<'!BJ153)","v":0},{"$f":"SUM('>>>:<<<'!BK153)","v":0},{"$f":"SUM('>>>:<<<'!BL153)","v":0},{"$f":"SUM('>>>:<<<'!BM153)","v":0},{"$f":"SUM('>>>:<<<'!BN153)","v":0},{"$f":"SUM('>>>:<<<'!BO153)","v":0},{"$f":"SUM('>>>:<<<'!BP153)","v":0},{"$f":"SUM('>>>:<<<'!BQ153)","v":0}]
[]
[null,"DHW"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J159)","v":0},{"$f":"SUM('>>>:<<<'!K159)","v":0},{"$f":"SUM('>>>:<<<'!L159)","v":0},{"$f":"SUM('>>>:<<<'!M159)","v":0},{"$f":"SUM('>>>:<<<'!N159)","v":0},{"$f":"SUM('>>>:<<<'!O159)","v":0},{"$f":"SUM('>>>:<<<'!P159)","v":0},{"$f":"SUM('>>>:<<<'!Q159)","v":0},{"$f":"SUM('>>>:<<<'!R159)","v":0},{"$f":"SUM('>>>:<<<'!S159)","v":0},{"$f":"SUM('>>>:<<<'!T159)","v":0},{"$f":"SUM('>>>:<<<'!U159)","v":0},{"$f":"SUM('>>>:<<<'!V159)","v":0},{"$f":"SUM('>>>:<<<'!W159)","v":0},{"$f":"SUM('>>>:<<<'!X159)","v":0},{"$f":"SUM('>>>:<<<'!Y159)","v":0},{"$f":"SUM('>>>:<<<'!Z159)","v":0},{"$f":"SUM('>>>:<<<'!AA159)","v":0},{"$f":"SUM('>>>:<<<'!AB159)","v":0},{"$f":"SUM('>>>:<<<'!AC159)","v":0},{"$f":"SUM('>>>:<<<'!AD159)","v":0},{"$f":"SUM('>>>:<<<'!AE159)","v":0},{"$f":"SUM('>>>:<<<'!AF159)","v":0},{"$f":"SUM('>>>:<<<'!AG159)","v":0},{"$f":"SUM('>>>:<<<'!AH159)","v":0},{"$f":"SUM('>>>:<<<'!AI159)","v":0},{"$f":"SUM('>>>:<<<'!AJ159)","v":0},{"$f":"SUM('>>>:<<<'!AK159)","v":0},{"$f":"SUM('>>>:<<<'!AL159)","v":0},{"$f":"SUM('>>>:<<<'!AM159)","v":0},{"$f":"SUM('>>>:<<<'!AN159)","v":0},{"$f":"SUM('>>>:<<<'!AO159)","v":0},{"$f":"SUM('>>>:<<<'!AP159)","v":0},{"$f":"SUM('>>>:<<<'!AQ159)","v":0},{"$f":"SUM('>>>:<<<'!AR159)","v":0},{"$f":"SUM('>>>:<<<'!AS159)","v":0},{"$f":"SUM('>>>:<<<'!AT159)","v":0},{"$f":"SUM('>>>:<<<'!AU159)","v":0},{"$f":"SUM('>>>:<<<'!AV159)","v":0},{"$f":"SUM('>>>:<<<'!AW159)","v":0},{"$f":"SUM('>>>:<<<'!AX159)","v":0},{"$f":"SUM('>>>:<<<'!AY159)","v":0},{"$f":"SUM('>>>:<<<'!AZ159)","v":0},{"$f":"SUM('>>>:<<<'!BA159)","v":0},{"$f":"SUM('>>>:<<<'!BB159)","v":0},{"$f":"SUM('>>>:<<<'!BC159)","v":0},{"$f":"SUM('>>>:<<<'!BD159)","v":0},{"$f":"SUM('>>>:<<<'!BE159)","v":0},{"$f":"SUM('>>>:<<<'!BF159)","v":0},{"$f":"SUM('>>>:<<<'!BG159)","v":0},{"$f":"SUM('>>>:<<<'!BH159)","v":0},{"$f":"SUM('>>>:<<<'!BI159)","v":0},{"$f":"SUM('>>>:<<<'!BJ159)","v":0},{"$f":"SUM('>>>:<<<'!BK159)","v":0},{"$f":"SUM('>>>:<<<'!BL159)","v":0},{"$f":"SUM('>>>:<<<'!BM159)","v":0},{"$f":"SUM('>>>:<<<'!BN159)","v":0},{"$f":"SUM('>>>:<<<'!BO159)","v":0},{"$f":"SUM('>>>:<<<'!BP159)","v":0},{"$f":"SUM('>>>:<<<'!BQ159)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J162:BQ162)","v":0},null,null,null,null,null,{"$f":"SUM(J143:J145)*J$14","v":0},{"$f":"SUM(K143:K145)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J163:BQ163)","v":0},null,null,null,null,null,{"$f":"SUM(J146:J149)*J$15","v":0},{"$f":"SUM(K146:K149)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J164:BQ164)","v":0},null,null,null,null,null,{"$f":"SUM(J150:J151)*J$15","v":0},{"$f":"SUM(K150:K151)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J166:BQ166)","v":0},null,null,null,null,null,{"$f":"SUM(J162:J165)","v":0},{"$f":"SUM(K162:K165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J168:BQ168)","v":0},null,null,null,null,null,{"$f":"J159*J$15","v":0},{"$f":"K159*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D162*100)/D168,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D163*100)/D168,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D164*100)/D168,0)","v":0}]
[]
[null,"LCO - DHW","p/kWh",{"$f":"SUM(D170:D173)","v":0}]
[]
[null,"HTHW",null,null,null,null,{"$f":"MAX(G$9:G175)+1","v":2}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J188)","v":0},{"$f":"SUM('>>>:<<<'!K188)","v":0},{"$f":"SUM('>>>:<<<'!L188)","v":0},{"$f":"SUM('>>>:<<<'!M188)","v":0},{"$f":"SUM('>>>:<<<'!N188)","v":0},{"$f":"SUM('>>>:<<<'!O188)","v":0},{"$f":"SUM('>>>:<<<'!P188)","v":0},{"$f":"SUM('>>>:<<<'!Q188)","v":0},{"$f":"SUM('>>>:<<<'!R188)","v":0},{"$f":"SUM('>>>:<<<'!S188)","v":0},{"$f":"SUM('>>>:<<<'!T188)","v":0},{"$f":"SUM('>>>:<<<'!U188)","v":0},{"$f":"SUM('>>>:<<<'!V188)","v":0},{"$f":"SUM('>>>:<<<'!W188)","v":0},{"$f":"SUM('>>>:<<<'!X188)","v":0},{"$f":"SUM('>>>:<<<'!Y188)","v":0},{"$f":"SUM('>>>:<<<'!Z188)","v":0},{"$f":"SUM('>>>:<<<'!AA188)","v":0},{"$f":"SUM('>>>:<<<'!AB188)","v":0},{"$f":"SUM('>>>:<<<'!AC188)","v":0},{"$f":"SUM('>>>:<<<'!AD188)","v":0},{"$f":"SUM('>>>:<<<'!AE188)","v":0},{"$f":"SUM('>>>:<<<'!AF188)","v":0},{"$f":"SUM('>>>:<<<'!AG188)","v":0},{"$f":"SUM('>>>:<<<'!AH188)","v":0},{"$f":"SUM('>>>:<<<'!AI188)","v":0},{"$f":"SUM('>>>:<<<'!AJ188)","v":0},{"$f":"SUM('>>>:<<<'!AK188)","v":0},{"$f":"SUM('>>>:<<<'!AL188)","v":0},{"$f":"SUM('>>>:<<<'!AM188)","v":0},{"$f":"SUM('>>>:<<<'!AN188)","v":0},{"$f":"SUM('>>>:<<<'!AO188)","v":0},{"$f":"SUM('>>>:<<<'!AP188)","v":0},{"$f":"SUM('>>>:<<<'!AQ188)","v":0},{"$f":"SUM('>>>:<<<'!AR188)","v":0},{"$f":"SUM('>>>:<<<'!AS188)","v":0},{"$f":"SUM('>>>:<<<'!AT188)","v":0},{"$f":"SUM('>>>:<<<'!AU188)","v":0},{"$f":"SUM('>>>:<<<'!AV188)","v":0},{"$f":"SUM('>>>:<<<'!AW188)","v":0},{"$f":"SUM('>>>:<<<'!AX188)","v":0},{"$f":"SUM('>>>:<<<'!AY188)","v":0},{"$f":"SUM('>>>:<<<'!AZ188)","v":0},{"$f":"SUM('>>>:<<<'!BA188)","v":0},{"$f":"SUM('>>>:<<<'!BB188)","v":0},{"$f":"SUM('>>>:<<<'!BC188)","v":0},{"$f":"SUM('>>>:<<<'!BD188)","v":0},{"$f":"SUM('>>>:<<<'!BE188)","v":0},{"$f":"SUM('>>>:<<<'!BF188)","v":0},{"$f":"SUM('>>>:<<<'!BG188)","v":0},{"$f":"SUM('>>>:<<<'!BH188)","v":0},{"$f":"SUM('>>>:<<<'!BI188)","v":0},{"$f":"SUM('>>>:<<<'!BJ188)","v":0},{"$f":"SUM('>>>:<<<'!BK188)","v":0},{"$f":"SUM('>>>:<<<'!BL188)","v":0},{"$f":"SUM('>>>:<<<'!BM188)","v":0},{"$f":"SUM('>>>:<<<'!BN188)","v":0},{"$f":"SUM('>>>:<<<'!BO188)","v":0},{"$f":"SUM('>>>:<<<'!BP188)","v":0},{"$f":"SUM('>>>:<<<'!BQ188)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I194","v":0},{"$f":"J194","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J188","v":0},{"$f":"K188","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J191,,,,-MIN(J$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(K191,,,,-MIN(K$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(L191,,,,-MIN(L$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(M191,,,,-MIN(M$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N191,,,,-MIN(N$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O191,,,,-MIN(O$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P191,,,,-MIN(P$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q191,,,,-MIN(Q$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R191,,,,-MIN(R$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S191,,,,-MIN(S$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T191,,,,-MIN(T$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U191,,,,-MIN(U$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V191,,,,-MIN(V$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W191,,,,-MIN(W$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X191,,,,-MIN(X$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y191,,,,-MIN(Y$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z191,,,,-MIN(Z$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA191,,,,-MIN(AA$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB191,,,,-MIN(AB$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC191,,,,-MIN(AC$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD191,,,,-MIN(AD$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE191,,,,-MIN(AE$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF191,,,,-MIN(AF$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG191,,,,-MIN(AG$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH191,,,,-MIN(AH$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI191,,,,-MIN(AI$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ191,,,,-MIN(AJ$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK191,,,,-MIN(AK$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL191,,,,-MIN(AL$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM191,,,,-MIN(AM$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN191,,,,-MIN(AN$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO191,,,,-MIN(AO$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP191,,,,-MIN(AP$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ191,,,,-MIN(AQ$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR191,,,,-MIN(AR$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS191,,,,-MIN(AS$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT191,,,,-MIN(AT$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU191,,,,-MIN(AU$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV191,,,,-MIN(AV$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW191,,,,-MIN(AW$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX191,,,,-MIN(AX$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY191,,,,-MIN(AY$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ191,,,,-MIN(AZ$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA191,,,,-MIN(BA$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB191,,,,-MIN(BB$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC191,,,,-MIN(BC$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD191,,,,-MIN(BD$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE191,,,,-MIN(BE$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF191,,,,-MIN(BF$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG191,,,,-MIN(BG$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH191,,,,-MIN(BH$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI191,,,,-MIN(BI$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ191,,,,-MIN(BJ$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK191,,,,-MIN(BK$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL191,,,,-MIN(BL$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM191,,,,-MIN(BM$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN191,,,,-MIN(BN$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO191,,,,-MIN(BO$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP191,,,,-MIN(BP$5,$E180)))/$E180,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ191,,,,-MIN(BQ$5,$E180)))/$E180,0)","v":0}]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J190:J193)","v":0},{"$f":"SUM(K190:K193)","v":0},{"$f":"SUM(L190:L193)","v":0},{"$f":"SUM(M190:M193)","v":0},{"$f":"SUM(N190:N193)","v":0},{"$f":"SUM(O190:O193)","v":0},{"$f":"SUM(P190:P193)","v":0},{"$f":"SUM(Q190:Q193)","v":0},{"$f":"SUM(R190:R193)","v":0},{"$f":"SUM(S190:S193)","v":0},{"$f":"SUM(T190:T193)","v":0},{"$f":"SUM(U190:U193)","v":0},{"$f":"SUM(V190:V193)","v":0},{"$f":"SUM(W190:W193)","v":0},{"$f":"SUM(X190:X193)","v":0},{"$f":"SUM(Y190:Y193)","v":0},{"$f":"SUM(Z190:Z193)","v":0},{"$f":"SUM(AA190:AA193)","v":0},{"$f":"SUM(AB190:AB193)","v":0},{"$f":"SUM(AC190:AC193)","v":0},{"$f":"SUM(AD190:AD193)","v":0},{"$f":"SUM(AE190:AE193)","v":0},{"$f":"SUM(AF190:AF193)","v":0},{"$f":"SUM(AG190:AG193)","v":0},{"$f":"SUM(AH190:AH193)","v":0},{"$f":"SUM(AI190:AI193)","v":0},{"$f":"SUM(AJ190:AJ193)","v":0},{"$f":"SUM(AK190:AK193)","v":0},{"$f":"SUM(AL190:AL193)","v":0},{"$f":"SUM(AM190:AM193)","v":0},{"$f":"SUM(AN190:AN193)","v":0},{"$f":"SUM(AO190:AO193)","v":0},{"$f":"SUM(AP190:AP193)","v":0},{"$f":"SUM(AQ190:AQ193)","v":0},{"$f":"SUM(AR190:AR193)","v":0},{"$f":"SUM(AS190:AS193)","v":0},{"$f":"SUM(AT190:AT193)","v":0},{"$f":"SUM(AU190:AU193)","v":0},{"$f":"SUM(AV190:AV193)","v":0},{"$f":"SUM(AW190:AW193)","v":0},{"$f":"SUM(AX190:AX193)","v":0},{"$f":"SUM(AY190:AY193)","v":0},{"$f":"SUM(AZ190:AZ193)","v":0},{"$f":"SUM(BA190:BA193)","v":0},{"$f":"SUM(BB190:BB193)","v":0},{"$f":"SUM(BC190:BC193)","v":0},{"$f":"SUM(BD190:BD193)","v":0},{"$f":"SUM(BE190:BE193)","v":0},{"$f":"SUM(BF190:BF193)","v":0},{"$f":"SUM(BG190:BG193)","v":0},{"$f":"SUM(BH190:BH193)","v":0},{"$f":"SUM(BI190:BI193)","v":0},{"$f":"SUM(BJ190:BJ193)","v":0},{"$f":"SUM(BK190:BK193)","v":0},{"$f":"SUM(BL190:BL193)","v":0},{"$f":"SUM(BM190:BM193)","v":0},{"$f":"SUM(BN190:BN193)","v":0},{"$f":"SUM(BO190:BO193)","v":0},{"$f":"SUM(BP190:BP193)","v":0},{"$f":"SUM(BQ190:BQ193)","v":0}]
[]
[null,"Cost of additions","£",{"$f":"SUM(J196:BQ196)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J196)","v":0},{"$f":"SUM('>>>:<<<'!K196)","v":0},{"$f":"SUM('>>>:<<<'!L196)","v":0},{"$f":"SUM('>>>:<<<'!M196)","v":0},{"$f":"SUM('>>>:<<<'!N196)","v":0},{"$f":"SUM('>>>:<<<'!O196)","v":0},{"$f":"SUM('>>>:<<<'!P196)","v":0},{"$f":"SUM('>>>:<<<'!Q196)","v":0},{"$f":"SUM('>>>:<<<'!R196)","v":0},{"$f":"SUM('>>>:<<<'!S196)","v":0},{"$f":"SUM('>>>:<<<'!T196)","v":0},{"$f":"SUM('>>>:<<<'!U196)","v":0},{"$f":"SUM('>>>:<<<'!V196)","v":0},{"$f":"SUM('>>>:<<<'!W196)","v":0},{"$f":"SUM('>>>:<<<'!X196)","v":0},{"$f":"SUM('>>>:<<<'!Y196)","v":0},{"$f":"SUM('>>>:<<<'!Z196)","v":0},{"$f":"SUM('>>>:<<<'!AA196)","v":0},{"$f":"SUM('>>>:<<<'!AB196)","v":0},{"$f":"SUM('>>>:<<<'!AC196)","v":0},{"$f":"SUM('>>>:<<<'!AD196)","v":0},{"$f":"SUM('>>>:<<<'!AE196)","v":0},{"$f":"SUM('>>>:<<<'!AF196)","v":0},{"$f":"SUM('>>>:<<<'!AG196)","v":0},{"$f":"SUM('>>>:<<<'!AH196)","v":0},{"$f":"SUM('>>>:<<<'!AI196)","v":0},{"$f":"SUM('>>>:<<<'!AJ196)","v":0},{"$f":"SUM('>>>:<<<'!AK196)","v":0},{"$f":"SUM('>>>:<<<'!AL196)","v":0},{"$f":"SUM('>>>:<<<'!AM196)","v":0},{"$f":"SUM('>>>:<<<'!AN196)","v":0},{"$f":"SUM('>>>:<<<'!AO196)","v":0},{"$f":"SUM('>>>:<<<'!AP196)","v":0},{"$f":"SUM('>>>:<<<'!AQ196)","v":0},{"$f":"SUM('>>>:<<<'!AR196)","v":0},{"$f":"SUM('>>>:<<<'!AS196)","v":0},{"$f":"SUM('>>>:<<<'!AT196)","v":0},{"$f":"SUM('>>>:<<<'!AU196)","v":0},{"$f":"SUM('>>>:<<<'!AV196)","v":0},{"$f":"SUM('>>>:<<<'!AW196)","v":0},{"$f":"SUM('>>>:<<<'!AX196)","v":0},{"$f":"SUM('>>>:<<<'!AY196)","v":0},{"$f":"SUM('>>>:<<<'!AZ196)","v":0},{"$f":"SUM('>>>:<<<'!BA196)","v":0},{"$f":"SUM('>>>:<<<'!BB196)","v":0},{"$f":"SUM('>>>:<<<'!BC196)","v":0},{"$f":"SUM('>>>:<<<'!BD196)","v":0},{"$f":"SUM('>>>:<<<'!BE196)","v":0},{"$f":"SUM('>>>:<<<'!BF196)","v":0},{"$f":"SUM('>>>:<<<'!BG196)","v":0},{"$f":"SUM('>>>:<<<'!BH196)","v":0},{"$f":"SUM('>>>:<<<'!BI196)","v":0},{"$f":"SUM('>>>:<<<'!BJ196)","v":0},{"$f":"SUM('>>>:<<<'!BK196)","v":0},{"$f":"SUM('>>>:<<<'!BL196)","v":0},{"$f":"SUM('>>>:<<<'!BM196)","v":0},{"$f":"SUM('>>>:<<<'!BN196)","v":0},{"$f":"SUM('>>>:<<<'!BO196)","v":0},{"$f":"SUM('>>>:<<<'!BP196)","v":0},{"$f":"SUM('>>>:<<<'!BQ196)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J197:BQ197)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J197)","v":0},{"$f":"SUM('>>>:<<<'!K197)","v":0},{"$f":"SUM('>>>:<<<'!L197)","v":0},{"$f":"SUM('>>>:<<<'!M197)","v":0},{"$f":"SUM('>>>:<<<'!N197)","v":0},{"$f":"SUM('>>>:<<<'!O197)","v":0},{"$f":"SUM('>>>:<<<'!P197)","v":0},{"$f":"SUM('>>>:<<<'!Q197)","v":0},{"$f":"SUM('>>>:<<<'!R197)","v":0},{"$f":"SUM('>>>:<<<'!S197)","v":0},{"$f":"SUM('>>>:<<<'!T197)","v":0},{"$f":"SUM('>>>:<<<'!U197)","v":0},{"$f":"SUM('>>>:<<<'!V197)","v":0},{"$f":"SUM('>>>:<<<'!W197)","v":0},{"$f":"SUM('>>>:<<<'!X197)","v":0},{"$f":"SUM('>>>:<<<'!Y197)","v":0},{"$f":"SUM('>>>:<<<'!Z197)","v":0},{"$f":"SUM('>>>:<<<'!AA197)","v":0},{"$f":"SUM('>>>:<<<'!AB197)","v":0},{"$f":"SUM('>>>:<<<'!AC197)","v":0},{"$f":"SUM('>>>:<<<'!AD197)","v":0},{"$f":"SUM('>>>:<<<'!AE197)","v":0},{"$f":"SUM('>>>:<<<'!AF197)","v":0},{"$f":"SUM('>>>:<<<'!AG197)","v":0},{"$f":"SUM('>>>:<<<'!AH197)","v":0},{"$f":"SUM('>>>:<<<'!AI197)","v":0},{"$f":"SUM('>>>:<<<'!AJ197)","v":0},{"$f":"SUM('>>>:<<<'!AK197)","v":0},{"$f":"SUM('>>>:<<<'!AL197)","v":0},{"$f":"SUM('>>>:<<<'!AM197)","v":0},{"$f":"SUM('>>>:<<<'!AN197)","v":0},{"$f":"SUM('>>>:<<<'!AO197)","v":0},{"$f":"SUM('>>>:<<<'!AP197)","v":0},{"$f":"SUM('>>>:<<<'!AQ197)","v":0},{"$f":"SUM('>>>:<<<'!AR197)","v":0},{"$f":"SUM('>>>:<<<'!AS197)","v":0},{"$f":"SUM('>>>:<<<'!AT197)","v":0},{"$f":"SUM('>>>:<<<'!AU197)","v":0},{"$f":"SUM('>>>:<<<'!AV197)","v":0},{"$f":"SUM('>>>:<<<'!AW197)","v":0},{"$f":"SUM('>>>:<<<'!AX197)","v":0},{"$f":"SUM('>>>:<<<'!AY197)","v":0},{"$f":"SUM('>>>:<<<'!AZ197)","v":0},{"$f":"SUM('>>>:<<<'!BA197)","v":0},{"$f":"SUM('>>>:<<<'!BB197)","v":0},{"$f":"SUM('>>>:<<<'!BC197)","v":0},{"$f":"SUM('>>>:<<<'!BD197)","v":0},{"$f":"SUM('>>>:<<<'!BE197)","v":0},{"$f":"SUM('>>>:<<<'!BF197)","v":0},{"$f":"SUM('>>>:<<<'!BG197)","v":0},{"$f":"SUM('>>>:<<<'!BH197)","v":0},{"$f":"SUM('>>>:<<<'!BI197)","v":0},{"$f":"SUM('>>>:<<<'!BJ197)","v":0},{"$f":"SUM('>>>:<<<'!BK197)","v":0},{"$f":"SUM('>>>:<<<'!BL197)","v":0},{"$f":"SUM('>>>:<<<'!BM197)","v":0},{"$f":"SUM('>>>:<<<'!BN197)","v":0},{"$f":"SUM('>>>:<<<'!BO197)","v":0},{"$f":"SUM('>>>:<<<'!BP197)","v":0},{"$f":"SUM('>>>:<<<'!BQ197)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J207)","v":0},{"$f":"SUM('>>>:<<<'!K207)","v":0},{"$f":"SUM('>>>:<<<'!L207)","v":0},{"$f":"SUM('>>>:<<<'!M207)","v":0},{"$f":"SUM('>>>:<<<'!N207)","v":0},{"$f":"SUM('>>>:<<<'!O207)","v":0},{"$f":"SUM('>>>:<<<'!P207)","v":0},{"$f":"SUM('>>>:<<<'!Q207)","v":0},{"$f":"SUM('>>>:<<<'!R207)","v":0},{"$f":"SUM('>>>:<<<'!S207)","v":0},{"$f":"SUM('>>>:<<<'!T207)","v":0},{"$f":"SUM('>>>:<<<'!U207)","v":0},{"$f":"SUM('>>>:<<<'!V207)","v":0},{"$f":"SUM('>>>:<<<'!W207)","v":0},{"$f":"SUM('>>>:<<<'!X207)","v":0},{"$f":"SUM('>>>:<<<'!Y207)","v":0},{"$f":"SUM('>>>:<<<'!Z207)","v":0},{"$f":"SUM('>>>:<<<'!AA207)","v":0},{"$f":"SUM('>>>:<<<'!AB207)","v":0},{"$f":"SUM('>>>:<<<'!AC207)","v":0},{"$f":"SUM('>>>:<<<'!AD207)","v":0},{"$f":"SUM('>>>:<<<'!AE207)","v":0},{"$f":"SUM('>>>:<<<'!AF207)","v":0},{"$f":"SUM('>>>:<<<'!AG207)","v":0},{"$f":"SUM('>>>:<<<'!AH207)","v":0},{"$f":"SUM('>>>:<<<'!AI207)","v":0},{"$f":"SUM('>>>:<<<'!AJ207)","v":0},{"$f":"SUM('>>>:<<<'!AK207)","v":0},{"$f":"SUM('>>>:<<<'!AL207)","v":0},{"$f":"SUM('>>>:<<<'!AM207)","v":0},{"$f":"SUM('>>>:<<<'!AN207)","v":0},{"$f":"SUM('>>>:<<<'!AO207)","v":0},{"$f":"SUM('>>>:<<<'!AP207)","v":0},{"$f":"SUM('>>>:<<<'!AQ207)","v":0},{"$f":"SUM('>>>:<<<'!AR207)","v":0},{"$f":"SUM('>>>:<<<'!AS207)","v":0},{"$f":"SUM('>>>:<<<'!AT207)","v":0},{"$f":"SUM('>>>:<<<'!AU207)","v":0},{"$f":"SUM('>>>:<<<'!AV207)","v":0},{"$f":"SUM('>>>:<<<'!AW207)","v":0},{"$f":"SUM('>>>:<<<'!AX207)","v":0},{"$f":"SUM('>>>:<<<'!AY207)","v":0},{"$f":"SUM('>>>:<<<'!AZ207)","v":0},{"$f":"SUM('>>>:<<<'!BA207)","v":0},{"$f":"SUM('>>>:<<<'!BB207)","v":0},{"$f":"SUM('>>>:<<<'!BC207)","v":0},{"$f":"SUM('>>>:<<<'!BD207)","v":0},{"$f":"SUM('>>>:<<<'!BE207)","v":0},{"$f":"SUM('>>>:<<<'!BF207)","v":0},{"$f":"SUM('>>>:<<<'!BG207)","v":0},{"$f":"SUM('>>>:<<<'!BH207)","v":0},{"$f":"SUM('>>>:<<<'!BI207)","v":0},{"$f":"SUM('>>>:<<<'!BJ207)","v":0},{"$f":"SUM('>>>:<<<'!BK207)","v":0},{"$f":"SUM('>>>:<<<'!BL207)","v":0},{"$f":"SUM('>>>:<<<'!BM207)","v":0},{"$f":"SUM('>>>:<<<'!BN207)","v":0},{"$f":"SUM('>>>:<<<'!BO207)","v":0},{"$f":"SUM('>>>:<<<'!BP207)","v":0},{"$f":"SUM('>>>:<<<'!BQ207)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J251)","v":0},{"$f":"SUM('>>>:<<<'!K251)","v":0},{"$f":"SUM('>>>:<<<'!L251)","v":0},{"$f":"SUM('>>>:<<<'!M251)","v":0},{"$f":"SUM('>>>:<<<'!N251)","v":0},{"$f":"SUM('>>>:<<<'!O251)","v":0},{"$f":"SUM('>>>:<<<'!P251)","v":0},{"$f":"SUM('>>>:<<<'!Q251)","v":0},{"$f":"SUM('>>>:<<<'!R251)","v":0},{"$f":"SUM('>>>:<<<'!S251)","v":0},{"$f":"SUM('>>>:<<<'!T251)","v":0},{"$f":"SUM('>>>:<<<'!U251)","v":0},{"$f":"SUM('>>>:<<<'!V251)","v":0},{"$f":"SUM('>>>:<<<'!W251)","v":0},{"$f":"SUM('>>>:<<<'!X251)","v":0},{"$f":"SUM('>>>:<<<'!Y251)","v":0},{"$f":"SUM('>>>:<<<'!Z251)","v":0},{"$f":"SUM('>>>:<<<'!AA251)","v":0},{"$f":"SUM('>>>:<<<'!AB251)","v":0},{"$f":"SUM('>>>:<<<'!AC251)","v":0},{"$f":"SUM('>>>:<<<'!AD251)","v":0},{"$f":"SUM('>>>:<<<'!AE251)","v":0},{"$f":"SUM('>>>:<<<'!AF251)","v":0},{"$f":"SUM('>>>:<<<'!AG251)","v":0},{"$f":"SUM('>>>:<<<'!AH251)","v":0},{"$f":"SUM('>>>:<<<'!AI251)","v":0},{"$f":"SUM('>>>:<<<'!AJ251)","v":0},{"$f":"SUM('>>>:<<<'!AK251)","v":0},{"$f":"SUM('>>>:<<<'!AL251)","v":0},{"$f":"SUM('>>>:<<<'!AM251)","v":0},{"$f":"SUM('>>>:<<<'!AN251)","v":0},{"$f":"SUM('>>>:<<<'!AO251)","v":0},{"$f":"SUM('>>>:<<<'!AP251)","v":0},{"$f":"SUM('>>>:<<<'!AQ251)","v":0},{"$f":"SUM('>>>:<<<'!AR251)","v":0},{"$f":"SUM('>>>:<<<'!AS251)","v":0},{"$f":"SUM('>>>:<<<'!AT251)","v":0},{"$f":"SUM('>>>:<<<'!AU251)","v":0},{"$f":"SUM('>>>:<<<'!AV251)","v":0},{"$f":"SUM('>>>:<<<'!AW251)","v":0},{"$f":"SUM('>>>:<<<'!AX251)","v":0},{"$f":"SUM('>>>:<<<'!AY251)","v":0},{"$f":"SUM('>>>:<<<'!AZ251)","v":0},{"$f":"SUM('>>>:<<<'!BA251)","v":0},{"$f":"SUM('>>>:<<<'!BB251)","v":0},{"$f":"SUM('>>>:<<<'!BC251)","v":0},{"$f":"SUM('>>>:<<<'!BD251)","v":0},{"$f":"SUM('>>>:<<<'!BE251)","v":0},{"$f":"SUM('>>>:<<<'!BF251)","v":0},{"$f":"SUM('>>>:<<<'!BG251)","v":0},{"$f":"SUM('>>>:<<<'!BH251)","v":0},{"$f":"SUM('>>>:<<<'!BI251)","v":0},{"$f":"SUM('>>>:<<<'!BJ251)","v":0},{"$f":"SUM('>>>:<<<'!BK251)","v":0},{"$f":"SUM('>>>:<<<'!BL251)","v":0},{"$f":"SUM('>>>:<<<'!BM251)","v":0},{"$f":"SUM('>>>:<<<'!BN251)","v":0},{"$f":"SUM('>>>:<<<'!BO251)","v":0},{"$f":"SUM('>>>:<<<'!BP251)","v":0},{"$f":"SUM('>>>:<<<'!BQ251)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J261)","v":0},{"$f":"SUM('>>>:<<<'!K261)","v":0},{"$f":"SUM('>>>:<<<'!L261)","v":0},{"$f":"SUM('>>>:<<<'!M261)","v":0},{"$f":"SUM('>>>:<<<'!N261)","v":0},{"$f":"SUM('>>>:<<<'!O261)","v":0},{"$f":"SUM('>>>:<<<'!P261)","v":0},{"$f":"SUM('>>>:<<<'!Q261)","v":0},{"$f":"SUM('>>>:<<<'!R261)","v":0},{"$f":"SUM('>>>:<<<'!S261)","v":0},{"$f":"SUM('>>>:<<<'!T261)","v":0},{"$f":"SUM('>>>:<<<'!U261)","v":0},{"$f":"SUM('>>>:<<<'!V261)","v":0},{"$f":"SUM('>>>:<<<'!W261)","v":0},{"$f":"SUM('>>>:<<<'!X261)","v":0},{"$f":"SUM('>>>:<<<'!Y261)","v":0},{"$f":"SUM('>>>:<<<'!Z261)","v":0},{"$f":"SUM('>>>:<<<'!AA261)","v":0},{"$f":"SUM('>>>:<<<'!AB261)","v":0},{"$f":"SUM('>>>:<<<'!AC261)","v":0},{"$f":"SUM('>>>:<<<'!AD261)","v":0},{"$f":"SUM('>>>:<<<'!AE261)","v":0},{"$f":"SUM('>>>:<<<'!AF261)","v":0},{"$f":"SUM('>>>:<<<'!AG261)","v":0},{"$f":"SUM('>>>:<<<'!AH261)","v":0},{"$f":"SUM('>>>:<<<'!AI261)","v":0},{"$f":"SUM('>>>:<<<'!AJ261)","v":0},{"$f":"SUM('>>>:<<<'!AK261)","v":0},{"$f":"SUM('>>>:<<<'!AL261)","v":0},{"$f":"SUM('>>>:<<<'!AM261)","v":0},{"$f":"SUM('>>>:<<<'!AN261)","v":0},{"$f":"SUM('>>>:<<<'!AO261)","v":0},{"$f":"SUM('>>>:<<<'!AP261)","v":0},{"$f":"SUM('>>>:<<<'!AQ261)","v":0},{"$f":"SUM('>>>:<<<'!AR261)","v":0},{"$f":"SUM('>>>:<<<'!AS261)","v":0},{"$f":"SUM('>>>:<<<'!AT261)","v":0},{"$f":"SUM('>>>:<<<'!AU261)","v":0},{"$f":"SUM('>>>:<<<'!AV261)","v":0},{"$f":"SUM('>>>:<<<'!AW261)","v":0},{"$f":"SUM('>>>:<<<'!AX261)","v":0},{"$f":"SUM('>>>:<<<'!AY261)","v":0},{"$f":"SUM('>>>:<<<'!AZ261)","v":0},{"$f":"SUM('>>>:<<<'!BA261)","v":0},{"$f":"SUM('>>>:<<<'!BB261)","v":0},{"$f":"SUM('>>>:<<<'!BC261)","v":0},{"$f":"SUM('>>>:<<<'!BD261)","v":0},{"$f":"SUM('>>>:<<<'!BE261)","v":0},{"$f":"SUM('>>>:<<<'!BF261)","v":0},{"$f":"SUM('>>>:<<<'!BG261)","v":0},{"$f":"SUM('>>>:<<<'!BH261)","v":0},{"$f":"SUM('>>>:<<<'!BI261)","v":0},{"$f":"SUM('>>>:<<<'!BJ261)","v":0},{"$f":"SUM('>>>:<<<'!BK261)","v":0},{"$f":"SUM('>>>:<<<'!BL261)","v":0},{"$f":"SUM('>>>:<<<'!BM261)","v":0},{"$f":"SUM('>>>:<<<'!BN261)","v":0},{"$f":"SUM('>>>:<<<'!BO261)","v":0},{"$f":"SUM('>>>:<<<'!BP261)","v":0},{"$f":"SUM('>>>:<<<'!BQ261)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J271)","v":0},{"$f":"SUM('>>>:<<<'!K271)","v":0},{"$f":"SUM('>>>:<<<'!L271)","v":0},{"$f":"SUM('>>>:<<<'!M271)","v":0},{"$f":"SUM('>>>:<<<'!N271)","v":0},{"$f":"SUM('>>>:<<<'!O271)","v":0},{"$f":"SUM('>>>:<<<'!P271)","v":0},{"$f":"SUM('>>>:<<<'!Q271)","v":0},{"$f":"SUM('>>>:<<<'!R271)","v":0},{"$f":"SUM('>>>:<<<'!S271)","v":0},{"$f":"SUM('>>>:<<<'!T271)","v":0},{"$f":"SUM('>>>:<<<'!U271)","v":0},{"$f":"SUM('>>>:<<<'!V271)","v":0},{"$f":"SUM('>>>:<<<'!W271)","v":0},{"$f":"SUM('>>>:<<<'!X271)","v":0},{"$f":"SUM('>>>:<<<'!Y271)","v":0},{"$f":"SUM('>>>:<<<'!Z271)","v":0},{"$f":"SUM('>>>:<<<'!AA271)","v":0},{"$f":"SUM('>>>:<<<'!AB271)","v":0},{"$f":"SUM('>>>:<<<'!AC271)","v":0},{"$f":"SUM('>>>:<<<'!AD271)","v":0},{"$f":"SUM('>>>:<<<'!AE271)","v":0},{"$f":"SUM('>>>:<<<'!AF271)","v":0},{"$f":"SUM('>>>:<<<'!AG271)","v":0},{"$f":"SUM('>>>:<<<'!AH271)","v":0},{"$f":"SUM('>>>:<<<'!AI271)","v":0},{"$f":"SUM('>>>:<<<'!AJ271)","v":0},{"$f":"SUM('>>>:<<<'!AK271)","v":0},{"$f":"SUM('>>>:<<<'!AL271)","v":0},{"$f":"SUM('>>>:<<<'!AM271)","v":0},{"$f":"SUM('>>>:<<<'!AN271)","v":0},{"$f":"SUM('>>>:<<<'!AO271)","v":0},{"$f":"SUM('>>>:<<<'!AP271)","v":0},{"$f":"SUM('>>>:<<<'!AQ271)","v":0},{"$f":"SUM('>>>:<<<'!AR271)","v":0},{"$f":"SUM('>>>:<<<'!AS271)","v":0},{"$f":"SUM('>>>:<<<'!AT271)","v":0},{"$f":"SUM('>>>:<<<'!AU271)","v":0},{"$f":"SUM('>>>:<<<'!AV271)","v":0},{"$f":"SUM('>>>:<<<'!AW271)","v":0},{"$f":"SUM('>>>:<<<'!AX271)","v":0},{"$f":"SUM('>>>:<<<'!AY271)","v":0},{"$f":"SUM('>>>:<<<'!AZ271)","v":0},{"$f":"SUM('>>>:<<<'!BA271)","v":0},{"$f":"SUM('>>>:<<<'!BB271)","v":0},{"$f":"SUM('>>>:<<<'!BC271)","v":0},{"$f":"SUM('>>>:<<<'!BD271)","v":0},{"$f":"SUM('>>>:<<<'!BE271)","v":0},{"$f":"SUM('>>>:<<<'!BF271)","v":0},{"$f":"SUM('>>>:<<<'!BG271)","v":0},{"$f":"SUM('>>>:<<<'!BH271)","v":0},{"$f":"SUM('>>>:<<<'!BI271)","v":0},{"$f":"SUM('>>>:<<<'!BJ271)","v":0},{"$f":"SUM('>>>:<<<'!BK271)","v":0},{"$f":"SUM('>>>:<<<'!BL271)","v":0},{"$f":"SUM('>>>:<<<'!BM271)","v":0},{"$f":"SUM('>>>:<<<'!BN271)","v":0},{"$f":"SUM('>>>:<<<'!BO271)","v":0},{"$f":"SUM('>>>:<<<'!BP271)","v":0},{"$f":"SUM('>>>:<<<'!BQ271)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J281)","v":0},{"$f":"SUM('>>>:<<<'!K281)","v":0},{"$f":"SUM('>>>:<<<'!L281)","v":0},{"$f":"SUM('>>>:<<<'!M281)","v":0},{"$f":"SUM('>>>:<<<'!N281)","v":0},{"$f":"SUM('>>>:<<<'!O281)","v":0},{"$f":"SUM('>>>:<<<'!P281)","v":0},{"$f":"SUM('>>>:<<<'!Q281)","v":0},{"$f":"SUM('>>>:<<<'!R281)","v":0},{"$f":"SUM('>>>:<<<'!S281)","v":0},{"$f":"SUM('>>>:<<<'!T281)","v":0},{"$f":"SUM('>>>:<<<'!U281)","v":0},{"$f":"SUM('>>>:<<<'!V281)","v":0},{"$f":"SUM('>>>:<<<'!W281)","v":0},{"$f":"SUM('>>>:<<<'!X281)","v":0},{"$f":"SUM('>>>:<<<'!Y281)","v":0},{"$f":"SUM('>>>:<<<'!Z281)","v":0},{"$f":"SUM('>>>:<<<'!AA281)","v":0},{"$f":"SUM('>>>:<<<'!AB281)","v":0},{"$f":"SUM('>>>:<<<'!AC281)","v":0},{"$f":"SUM('>>>:<<<'!AD281)","v":0},{"$f":"SUM('>>>:<<<'!AE281)","v":0},{"$f":"SUM('>>>:<<<'!AF281)","v":0},{"$f":"SUM('>>>:<<<'!AG281)","v":0},{"$f":"SUM('>>>:<<<'!AH281)","v":0},{"$f":"SUM('>>>:<<<'!AI281)","v":0},{"$f":"SUM('>>>:<<<'!AJ281)","v":0},{"$f":"SUM('>>>:<<<'!AK281)","v":0},{"$f":"SUM('>>>:<<<'!AL281)","v":0},{"$f":"SUM('>>>:<<<'!AM281)","v":0},{"$f":"SUM('>>>:<<<'!AN281)","v":0},{"$f":"SUM('>>>:<<<'!AO281)","v":0},{"$f":"SUM('>>>:<<<'!AP281)","v":0},{"$f":"SUM('>>>:<<<'!AQ281)","v":0},{"$f":"SUM('>>>:<<<'!AR281)","v":0},{"$f":"SUM('>>>:<<<'!AS281)","v":0},{"$f":"SUM('>>>:<<<'!AT281)","v":0},{"$f":"SUM('>>>:<<<'!AU281)","v":0},{"$f":"SUM('>>>:<<<'!AV281)","v":0},{"$f":"SUM('>>>:<<<'!AW281)","v":0},{"$f":"SUM('>>>:<<<'!AX281)","v":0},{"$f":"SUM('>>>:<<<'!AY281)","v":0},{"$f":"SUM('>>>:<<<'!AZ281)","v":0},{"$f":"SUM('>>>:<<<'!BA281)","v":0},{"$f":"SUM('>>>:<<<'!BB281)","v":0},{"$f":"SUM('>>>:<<<'!BC281)","v":0},{"$f":"SUM('>>>:<<<'!BD281)","v":0},{"$f":"SUM('>>>:<<<'!BE281)","v":0},{"$f":"SUM('>>>:<<<'!BF281)","v":0},{"$f":"SUM('>>>:<<<'!BG281)","v":0},{"$f":"SUM('>>>:<<<'!BH281)","v":0},{"$f":"SUM('>>>:<<<'!BI281)","v":0},{"$f":"SUM('>>>:<<<'!BJ281)","v":0},{"$f":"SUM('>>>:<<<'!BK281)","v":0},{"$f":"SUM('>>>:<<<'!BL281)","v":0},{"$f":"SUM('>>>:<<<'!BM281)","v":0},{"$f":"SUM('>>>:<<<'!BN281)","v":0},{"$f":"SUM('>>>:<<<'!BO281)","v":0},{"$f":"SUM('>>>:<<<'!BP281)","v":0},{"$f":"SUM('>>>:<<<'!BQ281)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J288)","v":0},{"$f":"SUM('>>>:<<<'!K288)","v":0},{"$f":"SUM('>>>:<<<'!L288)","v":0},{"$f":"SUM('>>>:<<<'!M288)","v":0},{"$f":"SUM('>>>:<<<'!N288)","v":0},{"$f":"SUM('>>>:<<<'!O288)","v":0},{"$f":"SUM('>>>:<<<'!P288)","v":0},{"$f":"SUM('>>>:<<<'!Q288)","v":0},{"$f":"SUM('>>>:<<<'!R288)","v":0},{"$f":"SUM('>>>:<<<'!S288)","v":0},{"$f":"SUM('>>>:<<<'!T288)","v":0},{"$f":"SUM('>>>:<<<'!U288)","v":0},{"$f":"SUM('>>>:<<<'!V288)","v":0},{"$f":"SUM('>>>:<<<'!W288)","v":0},{"$f":"SUM('>>>:<<<'!X288)","v":0},{"$f":"SUM('>>>:<<<'!Y288)","v":0},{"$f":"SUM('>>>:<<<'!Z288)","v":0},{"$f":"SUM('>>>:<<<'!AA288)","v":0},{"$f":"SUM('>>>:<<<'!AB288)","v":0},{"$f":"SUM('>>>:<<<'!AC288)","v":0},{"$f":"SUM('>>>:<<<'!AD288)","v":0},{"$f":"SUM('>>>:<<<'!AE288)","v":0},{"$f":"SUM('>>>:<<<'!AF288)","v":0},{"$f":"SUM('>>>:<<<'!AG288)","v":0},{"$f":"SUM('>>>:<<<'!AH288)","v":0},{"$f":"SUM('>>>:<<<'!AI288)","v":0},{"$f":"SUM('>>>:<<<'!AJ288)","v":0},{"$f":"SUM('>>>:<<<'!AK288)","v":0},{"$f":"SUM('>>>:<<<'!AL288)","v":0},{"$f":"SUM('>>>:<<<'!AM288)","v":0},{"$f":"SUM('>>>:<<<'!AN288)","v":0},{"$f":"SUM('>>>:<<<'!AO288)","v":0},{"$f":"SUM('>>>:<<<'!AP288)","v":0},{"$f":"SUM('>>>:<<<'!AQ288)","v":0},{"$f":"SUM('>>>:<<<'!AR288)","v":0},{"$f":"SUM('>>>:<<<'!AS288)","v":0},{"$f":"SUM('>>>:<<<'!AT288)","v":0},{"$f":"SUM('>>>:<<<'!AU288)","v":0},{"$f":"SUM('>>>:<<<'!AV288)","v":0},{"$f":"SUM('>>>:<<<'!AW288)","v":0},{"$f":"SUM('>>>:<<<'!AX288)","v":0},{"$f":"SUM('>>>:<<<'!AY288)","v":0},{"$f":"SUM('>>>:<<<'!AZ288)","v":0},{"$f":"SUM('>>>:<<<'!BA288)","v":0},{"$f":"SUM('>>>:<<<'!BB288)","v":0},{"$f":"SUM('>>>:<<<'!BC288)","v":0},{"$f":"SUM('>>>:<<<'!BD288)","v":0},{"$f":"SUM('>>>:<<<'!BE288)","v":0},{"$f":"SUM('>>>:<<<'!BF288)","v":0},{"$f":"SUM('>>>:<<<'!BG288)","v":0},{"$f":"SUM('>>>:<<<'!BH288)","v":0},{"$f":"SUM('>>>:<<<'!BI288)","v":0},{"$f":"SUM('>>>:<<<'!BJ288)","v":0},{"$f":"SUM('>>>:<<<'!BK288)","v":0},{"$f":"SUM('>>>:<<<'!BL288)","v":0},{"$f":"SUM('>>>:<<<'!BM288)","v":0},{"$f":"SUM('>>>:<<<'!BN288)","v":0},{"$f":"SUM('>>>:<<<'!BO288)","v":0},{"$f":"SUM('>>>:<<<'!BP288)","v":0},{"$f":"SUM('>>>:<<<'!BQ288)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J298)","v":0},{"$f":"SUM('>>>:<<<'!K298)","v":0},{"$f":"SUM('>>>:<<<'!L298)","v":0},{"$f":"SUM('>>>:<<<'!M298)","v":0},{"$f":"SUM('>>>:<<<'!N298)","v":0},{"$f":"SUM('>>>:<<<'!O298)","v":0},{"$f":"SUM('>>>:<<<'!P298)","v":0},{"$f":"SUM('>>>:<<<'!Q298)","v":0},{"$f":"SUM('>>>:<<<'!R298)","v":0},{"$f":"SUM('>>>:<<<'!S298)","v":0},{"$f":"SUM('>>>:<<<'!T298)","v":0},{"$f":"SUM('>>>:<<<'!U298)","v":0},{"$f":"SUM('>>>:<<<'!V298)","v":0},{"$f":"SUM('>>>:<<<'!W298)","v":0},{"$f":"SUM('>>>:<<<'!X298)","v":0},{"$f":"SUM('>>>:<<<'!Y298)","v":0},{"$f":"SUM('>>>:<<<'!Z298)","v":0},{"$f":"SUM('>>>:<<<'!AA298)","v":0},{"$f":"SUM('>>>:<<<'!AB298)","v":0},{"$f":"SUM('>>>:<<<'!AC298)","v":0},{"$f":"SUM('>>>:<<<'!AD298)","v":0},{"$f":"SUM('>>>:<<<'!AE298)","v":0},{"$f":"SUM('>>>:<<<'!AF298)","v":0},{"$f":"SUM('>>>:<<<'!AG298)","v":0},{"$f":"SUM('>>>:<<<'!AH298)","v":0},{"$f":"SUM('>>>:<<<'!AI298)","v":0},{"$f":"SUM('>>>:<<<'!AJ298)","v":0},{"$f":"SUM('>>>:<<<'!AK298)","v":0},{"$f":"SUM('>>>:<<<'!AL298)","v":0},{"$f":"SUM('>>>:<<<'!AM298)","v":0},{"$f":"SUM('>>>:<<<'!AN298)","v":0},{"$f":"SUM('>>>:<<<'!AO298)","v":0},{"$f":"SUM('>>>:<<<'!AP298)","v":0},{"$f":"SUM('>>>:<<<'!AQ298)","v":0},{"$f":"SUM('>>>:<<<'!AR298)","v":0},{"$f":"SUM('>>>:<<<'!AS298)","v":0},{"$f":"SUM('>>>:<<<'!AT298)","v":0},{"$f":"SUM('>>>:<<<'!AU298)","v":0},{"$f":"SUM('>>>:<<<'!AV298)","v":0},{"$f":"SUM('>>>:<<<'!AW298)","v":0},{"$f":"SUM('>>>:<<<'!AX298)","v":0},{"$f":"SUM('>>>:<<<'!AY298)","v":0},{"$f":"SUM('>>>:<<<'!AZ298)","v":0},{"$f":"SUM('>>>:<<<'!BA298)","v":0},{"$f":"SUM('>>>:<<<'!BB298)","v":0},{"$f":"SUM('>>>:<<<'!BC298)","v":0},{"$f":"SUM('>>>:<<<'!BD298)","v":0},{"$f":"SUM('>>>:<<<'!BE298)","v":0},{"$f":"SUM('>>>:<<<'!BF298)","v":0},{"$f":"SUM('>>>:<<<'!BG298)","v":0},{"$f":"SUM('>>>:<<<'!BH298)","v":0},{"$f":"SUM('>>>:<<<'!BI298)","v":0},{"$f":"SUM('>>>:<<<'!BJ298)","v":0},{"$f":"SUM('>>>:<<<'!BK298)","v":0},{"$f":"SUM('>>>:<<<'!BL298)","v":0},{"$f":"SUM('>>>:<<<'!BM298)","v":0},{"$f":"SUM('>>>:<<<'!BN298)","v":0},{"$f":"SUM('>>>:<<<'!BO298)","v":0},{"$f":"SUM('>>>:<<<'!BP298)","v":0},{"$f":"SUM('>>>:<<<'!BQ298)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J301:BQ301)","v":0},null,null,null,null,null,{"$f":"J196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP196","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J302:BQ302)","v":0},null,null,null,null,null,{"$f":"J207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J303:BQ303)","v":0},null,null,null,null,null,{"$f":"J197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J251","v":0},{"$f":"K251","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J261","v":0},{"$f":"K261","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J271","v":0},{"$f":"K271","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J281","v":0},{"$f":"K281","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP288","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J298","v":0},{"$f":"K298","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J311:BQ311)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J311)","v":0},{"$f":"SUM('>>>:<<<'!K311)","v":0},{"$f":"SUM('>>>:<<<'!L311)","v":0},{"$f":"SUM('>>>:<<<'!M311)","v":0},{"$f":"SUM('>>>:<<<'!N311)","v":0},{"$f":"SUM('>>>:<<<'!O311)","v":0},{"$f":"SUM('>>>:<<<'!P311)","v":0},{"$f":"SUM('>>>:<<<'!Q311)","v":0},{"$f":"SUM('>>>:<<<'!R311)","v":0},{"$f":"SUM('>>>:<<<'!S311)","v":0},{"$f":"SUM('>>>:<<<'!T311)","v":0},{"$f":"SUM('>>>:<<<'!U311)","v":0},{"$f":"SUM('>>>:<<<'!V311)","v":0},{"$f":"SUM('>>>:<<<'!W311)","v":0},{"$f":"SUM('>>>:<<<'!X311)","v":0},{"$f":"SUM('>>>:<<<'!Y311)","v":0},{"$f":"SUM('>>>:<<<'!Z311)","v":0},{"$f":"SUM('>>>:<<<'!AA311)","v":0},{"$f":"SUM('>>>:<<<'!AB311)","v":0},{"$f":"SUM('>>>:<<<'!AC311)","v":0},{"$f":"SUM('>>>:<<<'!AD311)","v":0},{"$f":"SUM('>>>:<<<'!AE311)","v":0},{"$f":"SUM('>>>:<<<'!AF311)","v":0},{"$f":"SUM('>>>:<<<'!AG311)","v":0},{"$f":"SUM('>>>:<<<'!AH311)","v":0},{"$f":"SUM('>>>:<<<'!AI311)","v":0},{"$f":"SUM('>>>:<<<'!AJ311)","v":0},{"$f":"SUM('>>>:<<<'!AK311)","v":0},{"$f":"SUM('>>>:<<<'!AL311)","v":0},{"$f":"SUM('>>>:<<<'!AM311)","v":0},{"$f":"SUM('>>>:<<<'!AN311)","v":0},{"$f":"SUM('>>>:<<<'!AO311)","v":0},{"$f":"SUM('>>>:<<<'!AP311)","v":0},{"$f":"SUM('>>>:<<<'!AQ311)","v":0},{"$f":"SUM('>>>:<<<'!AR311)","v":0},{"$f":"SUM('>>>:<<<'!AS311)","v":0},{"$f":"SUM('>>>:<<<'!AT311)","v":0},{"$f":"SUM('>>>:<<<'!AU311)","v":0},{"$f":"SUM('>>>:<<<'!AV311)","v":0},{"$f":"SUM('>>>:<<<'!AW311)","v":0},{"$f":"SUM('>>>:<<<'!AX311)","v":0},{"$f":"SUM('>>>:<<<'!AY311)","v":0},{"$f":"SUM('>>>:<<<'!AZ311)","v":0},{"$f":"SUM('>>>:<<<'!BA311)","v":0},{"$f":"SUM('>>>:<<<'!BB311)","v":0},{"$f":"SUM('>>>:<<<'!BC311)","v":0},{"$f":"SUM('>>>:<<<'!BD311)","v":0},{"$f":"SUM('>>>:<<<'!BE311)","v":0},{"$f":"SUM('>>>:<<<'!BF311)","v":0},{"$f":"SUM('>>>:<<<'!BG311)","v":0},{"$f":"SUM('>>>:<<<'!BH311)","v":0},{"$f":"SUM('>>>:<<<'!BI311)","v":0},{"$f":"SUM('>>>:<<<'!BJ311)","v":0},{"$f":"SUM('>>>:<<<'!BK311)","v":0},{"$f":"SUM('>>>:<<<'!BL311)","v":0},{"$f":"SUM('>>>:<<<'!BM311)","v":0},{"$f":"SUM('>>>:<<<'!BN311)","v":0},{"$f":"SUM('>>>:<<<'!BO311)","v":0},{"$f":"SUM('>>>:<<<'!BP311)","v":0},{"$f":"SUM('>>>:<<<'!BQ311)","v":0}]
[]
[null,"HTHW"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J317)","v":0},{"$f":"SUM('>>>:<<<'!K317)","v":0},{"$f":"SUM('>>>:<<<'!L317)","v":0},{"$f":"SUM('>>>:<<<'!M317)","v":0},{"$f":"SUM('>>>:<<<'!N317)","v":0},{"$f":"SUM('>>>:<<<'!O317)","v":0},{"$f":"SUM('>>>:<<<'!P317)","v":0},{"$f":"SUM('>>>:<<<'!Q317)","v":0},{"$f":"SUM('>>>:<<<'!R317)","v":0},{"$f":"SUM('>>>:<<<'!S317)","v":0},{"$f":"SUM('>>>:<<<'!T317)","v":0},{"$f":"SUM('>>>:<<<'!U317)","v":0},{"$f":"SUM('>>>:<<<'!V317)","v":0},{"$f":"SUM('>>>:<<<'!W317)","v":0},{"$f":"SUM('>>>:<<<'!X317)","v":0},{"$f":"SUM('>>>:<<<'!Y317)","v":0},{"$f":"SUM('>>>:<<<'!Z317)","v":0},{"$f":"SUM('>>>:<<<'!AA317)","v":0},{"$f":"SUM('>>>:<<<'!AB317)","v":0},{"$f":"SUM('>>>:<<<'!AC317)","v":0},{"$f":"SUM('>>>:<<<'!AD317)","v":0},{"$f":"SUM('>>>:<<<'!AE317)","v":0},{"$f":"SUM('>>>:<<<'!AF317)","v":0},{"$f":"SUM('>>>:<<<'!AG317)","v":0},{"$f":"SUM('>>>:<<<'!AH317)","v":0},{"$f":"SUM('>>>:<<<'!AI317)","v":0},{"$f":"SUM('>>>:<<<'!AJ317)","v":0},{"$f":"SUM('>>>:<<<'!AK317)","v":0},{"$f":"SUM('>>>:<<<'!AL317)","v":0},{"$f":"SUM('>>>:<<<'!AM317)","v":0},{"$f":"SUM('>>>:<<<'!AN317)","v":0},{"$f":"SUM('>>>:<<<'!AO317)","v":0},{"$f":"SUM('>>>:<<<'!AP317)","v":0},{"$f":"SUM('>>>:<<<'!AQ317)","v":0},{"$f":"SUM('>>>:<<<'!AR317)","v":0},{"$f":"SUM('>>>:<<<'!AS317)","v":0},{"$f":"SUM('>>>:<<<'!AT317)","v":0},{"$f":"SUM('>>>:<<<'!AU317)","v":0},{"$f":"SUM('>>>:<<<'!AV317)","v":0},{"$f":"SUM('>>>:<<<'!AW317)","v":0},{"$f":"SUM('>>>:<<<'!AX317)","v":0},{"$f":"SUM('>>>:<<<'!AY317)","v":0},{"$f":"SUM('>>>:<<<'!AZ317)","v":0},{"$f":"SUM('>>>:<<<'!BA317)","v":0},{"$f":"SUM('>>>:<<<'!BB317)","v":0},{"$f":"SUM('>>>:<<<'!BC317)","v":0},{"$f":"SUM('>>>:<<<'!BD317)","v":0},{"$f":"SUM('>>>:<<<'!BE317)","v":0},{"$f":"SUM('>>>:<<<'!BF317)","v":0},{"$f":"SUM('>>>:<<<'!BG317)","v":0},{"$f":"SUM('>>>:<<<'!BH317)","v":0},{"$f":"SUM('>>>:<<<'!BI317)","v":0},{"$f":"SUM('>>>:<<<'!BJ317)","v":0},{"$f":"SUM('>>>:<<<'!BK317)","v":0},{"$f":"SUM('>>>:<<<'!BL317)","v":0},{"$f":"SUM('>>>:<<<'!BM317)","v":0},{"$f":"SUM('>>>:<<<'!BN317)","v":0},{"$f":"SUM('>>>:<<<'!BO317)","v":0},{"$f":"SUM('>>>:<<<'!BP317)","v":0},{"$f":"SUM('>>>:<<<'!BQ317)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J320:BQ320)","v":0},null,null,null,null,null,{"$f":"SUM(J301:J303)*J$14","v":0},{"$f":"SUM(K301:K303)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J321:BQ321)","v":0},null,null,null,null,null,{"$f":"SUM(J304:J307)*J$15","v":0},{"$f":"SUM(K304:K307)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J322:BQ322)","v":0},null,null,null,null,null,{"$f":"SUM(J308:J309)*J$15","v":0},{"$f":"SUM(K308:K309)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J324:BQ324)","v":0},null,null,null,null,null,{"$f":"SUM(J320:J323)","v":0},{"$f":"SUM(K320:K323)","v":0},{"$f":"SUM(L320:L323)","v":0},{"$f":"SUM(M320:M323)","v":0},{"$f":"SUM(N320:N323)","v":0},{"$f":"SUM(O320:O323)","v":0},{"$f":"SUM(P320:P323)","v":0},{"$f":"SUM(Q320:Q323)","v":0},{"$f":"SUM(R320:R323)","v":0},{"$f":"SUM(S320:S323)","v":0},{"$f":"SUM(T320:T323)","v":0},{"$f":"SUM(U320:U323)","v":0},{"$f":"SUM(V320:V323)","v":0},{"$f":"SUM(W320:W323)","v":0},{"$f":"SUM(X320:X323)","v":0},{"$f":"SUM(Y320:Y323)","v":0},{"$f":"SUM(Z320:Z323)","v":0},{"$f":"SUM(AA320:AA323)","v":0},{"$f":"SUM(AB320:AB323)","v":0},{"$f":"SUM(AC320:AC323)","v":0},{"$f":"SUM(AD320:AD323)","v":0},{"$f":"SUM(AE320:AE323)","v":0},{"$f":"SUM(AF320:AF323)","v":0},{"$f":"SUM(AG320:AG323)","v":0},{"$f":"SUM(AH320:AH323)","v":0},{"$f":"SUM(AI320:AI323)","v":0},{"$f":"SUM(AJ320:AJ323)","v":0},{"$f":"SUM(AK320:AK323)","v":0},{"$f":"SUM(AL320:AL323)","v":0},{"$f":"SUM(AM320:AM323)","v":0},{"$f":"SUM(AN320:AN323)","v":0},{"$f":"SUM(AO320:AO323)","v":0},{"$f":"SUM(AP320:AP323)","v":0},{"$f":"SUM(AQ320:AQ323)","v":0},{"$f":"SUM(AR320:AR323)","v":0},{"$f":"SUM(AS320:AS323)","v":0},{"$f":"SUM(AT320:AT323)","v":0},{"$f":"SUM(AU320:AU323)","v":0},{"$f":"SUM(AV320:AV323)","v":0},{"$f":"SUM(AW320:AW323)","v":0},{"$f":"SUM(AX320:AX323)","v":0},{"$f":"SUM(AY320:AY323)","v":0},{"$f":"SUM(AZ320:AZ323)","v":0},{"$f":"SUM(BA320:BA323)","v":0},{"$f":"SUM(BB320:BB323)","v":0},{"$f":"SUM(BC320:BC323)","v":0},{"$f":"SUM(BD320:BD323)","v":0},{"$f":"SUM(BE320:BE323)","v":0},{"$f":"SUM(BF320:BF323)","v":0},{"$f":"SUM(BG320:BG323)","v":0},{"$f":"SUM(BH320:BH323)","v":0},{"$f":"SUM(BI320:BI323)","v":0},{"$f":"SUM(BJ320:BJ323)","v":0},{"$f":"SUM(BK320:BK323)","v":0},{"$f":"SUM(BL320:BL323)","v":0},{"$f":"SUM(BM320:BM323)","v":0},{"$f":"SUM(BN320:BN323)","v":0},{"$f":"SUM(BO320:BO323)","v":0},{"$f":"SUM(BP320:BP323)","v":0},{"$f":"SUM(BQ320:BQ323)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J326:BQ326)","v":0},null,null,null,null,null,{"$f":"J317*J$15","v":0},{"$f":"K317*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D320*100)/D326,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D321*100)/D326,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D322*100)/D326,0)","v":0}]
[]
[null,"LCO - HTHW","p/kWh",{"$f":"SUM(D328:D331)","v":0}]
[]
[null,"LTHW",null,null,null,null,{"$f":"MAX(G$9:G333)+1","v":3}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J346)","v":0},{"$f":"SUM('>>>:<<<'!K346)","v":0},{"$f":"SUM('>>>:<<<'!L346)","v":0},{"$f":"SUM('>>>:<<<'!M346)","v":0},{"$f":"SUM('>>>:<<<'!N346)","v":0},{"$f":"SUM('>>>:<<<'!O346)","v":0},{"$f":"SUM('>>>:<<<'!P346)","v":0},{"$f":"SUM('>>>:<<<'!Q346)","v":0},{"$f":"SUM('>>>:<<<'!R346)","v":0},{"$f":"SUM('>>>:<<<'!S346)","v":0},{"$f":"SUM('>>>:<<<'!T346)","v":0},{"$f":"SUM('>>>:<<<'!U346)","v":0},{"$f":"SUM('>>>:<<<'!V346)","v":0},{"$f":"SUM('>>>:<<<'!W346)","v":0},{"$f":"SUM('>>>:<<<'!X346)","v":0},{"$f":"SUM('>>>:<<<'!Y346)","v":0},{"$f":"SUM('>>>:<<<'!Z346)","v":0},{"$f":"SUM('>>>:<<<'!AA346)","v":0},{"$f":"SUM('>>>:<<<'!AB346)","v":0},{"$f":"SUM('>>>:<<<'!AC346)","v":0},{"$f":"SUM('>>>:<<<'!AD346)","v":0},{"$f":"SUM('>>>:<<<'!AE346)","v":0},{"$f":"SUM('>>>:<<<'!AF346)","v":0},{"$f":"SUM('>>>:<<<'!AG346)","v":0},{"$f":"SUM('>>>:<<<'!AH346)","v":0},{"$f":"SUM('>>>:<<<'!AI346)","v":0},{"$f":"SUM('>>>:<<<'!AJ346)","v":0},{"$f":"SUM('>>>:<<<'!AK346)","v":0},{"$f":"SUM('>>>:<<<'!AL346)","v":0},{"$f":"SUM('>>>:<<<'!AM346)","v":0},{"$f":"SUM('>>>:<<<'!AN346)","v":0},{"$f":"SUM('>>>:<<<'!AO346)","v":0},{"$f":"SUM('>>>:<<<'!AP346)","v":0},{"$f":"SUM('>>>:<<<'!AQ346)","v":0},{"$f":"SUM('>>>:<<<'!AR346)","v":0},{"$f":"SUM('>>>:<<<'!AS346)","v":0},{"$f":"SUM('>>>:<<<'!AT346)","v":0},{"$f":"SUM('>>>:<<<'!AU346)","v":0},{"$f":"SUM('>>>:<<<'!AV346)","v":0},{"$f":"SUM('>>>:<<<'!AW346)","v":0},{"$f":"SUM('>>>:<<<'!AX346)","v":0},{"$f":"SUM('>>>:<<<'!AY346)","v":0},{"$f":"SUM('>>>:<<<'!AZ346)","v":0},{"$f":"SUM('>>>:<<<'!BA346)","v":0},{"$f":"SUM('>>>:<<<'!BB346)","v":0},{"$f":"SUM('>>>:<<<'!BC346)","v":0},{"$f":"SUM('>>>:<<<'!BD346)","v":0},{"$f":"SUM('>>>:<<<'!BE346)","v":0},{"$f":"SUM('>>>:<<<'!BF346)","v":0},{"$f":"SUM('>>>:<<<'!BG346)","v":0},{"$f":"SUM('>>>:<<<'!BH346)","v":0},{"$f":"SUM('>>>:<<<'!BI346)","v":0},{"$f":"SUM('>>>:<<<'!BJ346)","v":0},{"$f":"SUM('>>>:<<<'!BK346)","v":0},{"$f":"SUM('>>>:<<<'!BL346)","v":0},{"$f":"SUM('>>>:<<<'!BM346)","v":0},{"$f":"SUM('>>>:<<<'!BN346)","v":0},{"$f":"SUM('>>>:<<<'!BO346)","v":0},{"$f":"SUM('>>>:<<<'!BP346)","v":0},{"$f":"SUM('>>>:<<<'!BQ346)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I352","v":0},{"$f":"J352","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J346","v":0},{"$f":"K346","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J349,,,,-MIN(J$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(K349,,,,-MIN(K$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(L349,,,,-MIN(L$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(M349,,,,-MIN(M$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N349,,,,-MIN(N$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O349,,,,-MIN(O$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P349,,,,-MIN(P$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q349,,,,-MIN(Q$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R349,,,,-MIN(R$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S349,,,,-MIN(S$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T349,,,,-MIN(T$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U349,,,,-MIN(U$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V349,,,,-MIN(V$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W349,,,,-MIN(W$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X349,,,,-MIN(X$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y349,,,,-MIN(Y$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z349,,,,-MIN(Z$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA349,,,,-MIN(AA$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB349,,,,-MIN(AB$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC349,,,,-MIN(AC$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD349,,,,-MIN(AD$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE349,,,,-MIN(AE$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF349,,,,-MIN(AF$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG349,,,,-MIN(AG$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH349,,,,-MIN(AH$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI349,,,,-MIN(AI$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ349,,,,-MIN(AJ$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK349,,,,-MIN(AK$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL349,,,,-MIN(AL$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM349,,,,-MIN(AM$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN349,,,,-MIN(AN$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO349,,,,-MIN(AO$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP349,,,,-MIN(AP$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ349,,,,-MIN(AQ$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR349,,,,-MIN(AR$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS349,,,,-MIN(AS$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT349,,,,-MIN(AT$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU349,,,,-MIN(AU$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV349,,,,-MIN(AV$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW349,,,,-MIN(AW$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX349,,,,-MIN(AX$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY349,,,,-MIN(AY$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ349,,,,-MIN(AZ$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA349,,,,-MIN(BA$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB349,,,,-MIN(BB$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC349,,,,-MIN(BC$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD349,,,,-MIN(BD$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE349,,,,-MIN(BE$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF349,,,,-MIN(BF$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG349,,,,-MIN(BG$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH349,,,,-MIN(BH$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI349,,,,-MIN(BI$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ349,,,,-MIN(BJ$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK349,,,,-MIN(BK$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL349,,,,-MIN(BL$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM349,,,,-MIN(BM$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN349,,,,-MIN(BN$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO349,,,,-MIN(BO$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP349,,,,-MIN(BP$5,$E338)))/$E338,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ349,,,,-MIN(BQ$5,$E338)))/$E338,0)","v":0}]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J348:J351)","v":0},{"$f":"SUM(K348:K351)","v":0},{"$f":"SUM(L348:L351)","v":0},{"$f":"SUM(M348:M351)","v":0},{"$f":"SUM(N348:N351)","v":0},{"$f":"SUM(O348:O351)","v":0},{"$f":"SUM(P348:P351)","v":0},{"$f":"SUM(Q348:Q351)","v":0},{"$f":"SUM(R348:R351)","v":0},{"$f":"SUM(S348:S351)","v":0},{"$f":"SUM(T348:T351)","v":0},{"$f":"SUM(U348:U351)","v":0},{"$f":"SUM(V348:V351)","v":0},{"$f":"SUM(W348:W351)","v":0},{"$f":"SUM(X348:X351)","v":0},{"$f":"SUM(Y348:Y351)","v":0},{"$f":"SUM(Z348:Z351)","v":0},{"$f":"SUM(AA348:AA351)","v":0},{"$f":"SUM(AB348:AB351)","v":0},{"$f":"SUM(AC348:AC351)","v":0},{"$f":"SUM(AD348:AD351)","v":0},{"$f":"SUM(AE348:AE351)","v":0},{"$f":"SUM(AF348:AF351)","v":0},{"$f":"SUM(AG348:AG351)","v":0},{"$f":"SUM(AH348:AH351)","v":0},{"$f":"SUM(AI348:AI351)","v":0},{"$f":"SUM(AJ348:AJ351)","v":0},{"$f":"SUM(AK348:AK351)","v":0},{"$f":"SUM(AL348:AL351)","v":0},{"$f":"SUM(AM348:AM351)","v":0},{"$f":"SUM(AN348:AN351)","v":0},{"$f":"SUM(AO348:AO351)","v":0},{"$f":"SUM(AP348:AP351)","v":0},{"$f":"SUM(AQ348:AQ351)","v":0},{"$f":"SUM(AR348:AR351)","v":0},{"$f":"SUM(AS348:AS351)","v":0},{"$f":"SUM(AT348:AT351)","v":0},{"$f":"SUM(AU348:AU351)","v":0},{"$f":"SUM(AV348:AV351)","v":0},{"$f":"SUM(AW348:AW351)","v":0},{"$f":"SUM(AX348:AX351)","v":0},{"$f":"SUM(AY348:AY351)","v":0},{"$f":"SUM(AZ348:AZ351)","v":0},{"$f":"SUM(BA348:BA351)","v":0},{"$f":"SUM(BB348:BB351)","v":0},{"$f":"SUM(BC348:BC351)","v":0},{"$f":"SUM(BD348:BD351)","v":0},{"$f":"SUM(BE348:BE351)","v":0},{"$f":"SUM(BF348:BF351)","v":0},{"$f":"SUM(BG348:BG351)","v":0},{"$f":"SUM(BH348:BH351)","v":0},{"$f":"SUM(BI348:BI351)","v":0},{"$f":"SUM(BJ348:BJ351)","v":0},{"$f":"SUM(BK348:BK351)","v":0},{"$f":"SUM(BL348:BL351)","v":0},{"$f":"SUM(BM348:BM351)","v":0},{"$f":"SUM(BN348:BN351)","v":0},{"$f":"SUM(BO348:BO351)","v":0},{"$f":"SUM(BP348:BP351)","v":0},{"$f":"SUM(BQ348:BQ351)","v":0}]
[]
[null,"Cost of additions","£",{"$f":"SUM(J354:BQ354)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J354)","v":0},{"$f":"SUM('>>>:<<<'!K354)","v":0},{"$f":"SUM('>>>:<<<'!L354)","v":0},{"$f":"SUM('>>>:<<<'!M354)","v":0},{"$f":"SUM('>>>:<<<'!N354)","v":0},{"$f":"SUM('>>>:<<<'!O354)","v":0},{"$f":"SUM('>>>:<<<'!P354)","v":0},{"$f":"SUM('>>>:<<<'!Q354)","v":0},{"$f":"SUM('>>>:<<<'!R354)","v":0},{"$f":"SUM('>>>:<<<'!S354)","v":0},{"$f":"SUM('>>>:<<<'!T354)","v":0},{"$f":"SUM('>>>:<<<'!U354)","v":0},{"$f":"SUM('>>>:<<<'!V354)","v":0},{"$f":"SUM('>>>:<<<'!W354)","v":0},{"$f":"SUM('>>>:<<<'!X354)","v":0},{"$f":"SUM('>>>:<<<'!Y354)","v":0},{"$f":"SUM('>>>:<<<'!Z354)","v":0},{"$f":"SUM('>>>:<<<'!AA354)","v":0},{"$f":"SUM('>>>:<<<'!AB354)","v":0},{"$f":"SUM('>>>:<<<'!AC354)","v":0},{"$f":"SUM('>>>:<<<'!AD354)","v":0},{"$f":"SUM('>>>:<<<'!AE354)","v":0},{"$f":"SUM('>>>:<<<'!AF354)","v":0},{"$f":"SUM('>>>:<<<'!AG354)","v":0},{"$f":"SUM('>>>:<<<'!AH354)","v":0},{"$f":"SUM('>>>:<<<'!AI354)","v":0},{"$f":"SUM('>>>:<<<'!AJ354)","v":0},{"$f":"SUM('>>>:<<<'!AK354)","v":0},{"$f":"SUM('>>>:<<<'!AL354)","v":0},{"$f":"SUM('>>>:<<<'!AM354)","v":0},{"$f":"SUM('>>>:<<<'!AN354)","v":0},{"$f":"SUM('>>>:<<<'!AO354)","v":0},{"$f":"SUM('>>>:<<<'!AP354)","v":0},{"$f":"SUM('>>>:<<<'!AQ354)","v":0},{"$f":"SUM('>>>:<<<'!AR354)","v":0},{"$f":"SUM('>>>:<<<'!AS354)","v":0},{"$f":"SUM('>>>:<<<'!AT354)","v":0},{"$f":"SUM('>>>:<<<'!AU354)","v":0},{"$f":"SUM('>>>:<<<'!AV354)","v":0},{"$f":"SUM('>>>:<<<'!AW354)","v":0},{"$f":"SUM('>>>:<<<'!AX354)","v":0},{"$f":"SUM('>>>:<<<'!AY354)","v":0},{"$f":"SUM('>>>:<<<'!AZ354)","v":0},{"$f":"SUM('>>>:<<<'!BA354)","v":0},{"$f":"SUM('>>>:<<<'!BB354)","v":0},{"$f":"SUM('>>>:<<<'!BC354)","v":0},{"$f":"SUM('>>>:<<<'!BD354)","v":0},{"$f":"SUM('>>>:<<<'!BE354)","v":0},{"$f":"SUM('>>>:<<<'!BF354)","v":0},{"$f":"SUM('>>>:<<<'!BG354)","v":0},{"$f":"SUM('>>>:<<<'!BH354)","v":0},{"$f":"SUM('>>>:<<<'!BI354)","v":0},{"$f":"SUM('>>>:<<<'!BJ354)","v":0},{"$f":"SUM('>>>:<<<'!BK354)","v":0},{"$f":"SUM('>>>:<<<'!BL354)","v":0},{"$f":"SUM('>>>:<<<'!BM354)","v":0},{"$f":"SUM('>>>:<<<'!BN354)","v":0},{"$f":"SUM('>>>:<<<'!BO354)","v":0},{"$f":"SUM('>>>:<<<'!BP354)","v":0},{"$f":"SUM('>>>:<<<'!BQ354)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J355:BQ355)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J355)","v":0},{"$f":"SUM('>>>:<<<'!K355)","v":0},{"$f":"SUM('>>>:<<<'!L355)","v":0},{"$f":"SUM('>>>:<<<'!M355)","v":0},{"$f":"SUM('>>>:<<<'!N355)","v":0},{"$f":"SUM('>>>:<<<'!O355)","v":0},{"$f":"SUM('>>>:<<<'!P355)","v":0},{"$f":"SUM('>>>:<<<'!Q355)","v":0},{"$f":"SUM('>>>:<<<'!R355)","v":0},{"$f":"SUM('>>>:<<<'!S355)","v":0},{"$f":"SUM('>>>:<<<'!T355)","v":0},{"$f":"SUM('>>>:<<<'!U355)","v":0},{"$f":"SUM('>>>:<<<'!V355)","v":0},{"$f":"SUM('>>>:<<<'!W355)","v":0},{"$f":"SUM('>>>:<<<'!X355)","v":0},{"$f":"SUM('>>>:<<<'!Y355)","v":0},{"$f":"SUM('>>>:<<<'!Z355)","v":0},{"$f":"SUM('>>>:<<<'!AA355)","v":0},{"$f":"SUM('>>>:<<<'!AB355)","v":0},{"$f":"SUM('>>>:<<<'!AC355)","v":0},{"$f":"SUM('>>>:<<<'!AD355)","v":0},{"$f":"SUM('>>>:<<<'!AE355)","v":0},{"$f":"SUM('>>>:<<<'!AF355)","v":0},{"$f":"SUM('>>>:<<<'!AG355)","v":0},{"$f":"SUM('>>>:<<<'!AH355)","v":0},{"$f":"SUM('>>>:<<<'!AI355)","v":0},{"$f":"SUM('>>>:<<<'!AJ355)","v":0},{"$f":"SUM('>>>:<<<'!AK355)","v":0},{"$f":"SUM('>>>:<<<'!AL355)","v":0},{"$f":"SUM('>>>:<<<'!AM355)","v":0},{"$f":"SUM('>>>:<<<'!AN355)","v":0},{"$f":"SUM('>>>:<<<'!AO355)","v":0},{"$f":"SUM('>>>:<<<'!AP355)","v":0},{"$f":"SUM('>>>:<<<'!AQ355)","v":0},{"$f":"SUM('>>>:<<<'!AR355)","v":0},{"$f":"SUM('>>>:<<<'!AS355)","v":0},{"$f":"SUM('>>>:<<<'!AT355)","v":0},{"$f":"SUM('>>>:<<<'!AU355)","v":0},{"$f":"SUM('>>>:<<<'!AV355)","v":0},{"$f":"SUM('>>>:<<<'!AW355)","v":0},{"$f":"SUM('>>>:<<<'!AX355)","v":0},{"$f":"SUM('>>>:<<<'!AY355)","v":0},{"$f":"SUM('>>>:<<<'!AZ355)","v":0},{"$f":"SUM('>>>:<<<'!BA355)","v":0},{"$f":"SUM('>>>:<<<'!BB355)","v":0},{"$f":"SUM('>>>:<<<'!BC355)","v":0},{"$f":"SUM('>>>:<<<'!BD355)","v":0},{"$f":"SUM('>>>:<<<'!BE355)","v":0},{"$f":"SUM('>>>:<<<'!BF355)","v":0},{"$f":"SUM('>>>:<<<'!BG355)","v":0},{"$f":"SUM('>>>:<<<'!BH355)","v":0},{"$f":"SUM('>>>:<<<'!BI355)","v":0},{"$f":"SUM('>>>:<<<'!BJ355)","v":0},{"$f":"SUM('>>>:<<<'!BK355)","v":0},{"$f":"SUM('>>>:<<<'!BL355)","v":0},{"$f":"SUM('>>>:<<<'!BM355)","v":0},{"$f":"SUM('>>>:<<<'!BN355)","v":0},{"$f":"SUM('>>>:<<<'!BO355)","v":0},{"$f":"SUM('>>>:<<<'!BP355)","v":0},{"$f":"SUM('>>>:<<<'!BQ355)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J365)","v":0},{"$f":"SUM('>>>:<<<'!K365)","v":0},{"$f":"SUM('>>>:<<<'!L365)","v":0},{"$f":"SUM('>>>:<<<'!M365)","v":0},{"$f":"SUM('>>>:<<<'!N365)","v":0},{"$f":"SUM('>>>:<<<'!O365)","v":0},{"$f":"SUM('>>>:<<<'!P365)","v":0},{"$f":"SUM('>>>:<<<'!Q365)","v":0},{"$f":"SUM('>>>:<<<'!R365)","v":0},{"$f":"SUM('>>>:<<<'!S365)","v":0},{"$f":"SUM('>>>:<<<'!T365)","v":0},{"$f":"SUM('>>>:<<<'!U365)","v":0},{"$f":"SUM('>>>:<<<'!V365)","v":0},{"$f":"SUM('>>>:<<<'!W365)","v":0},{"$f":"SUM('>>>:<<<'!X365)","v":0},{"$f":"SUM('>>>:<<<'!Y365)","v":0},{"$f":"SUM('>>>:<<<'!Z365)","v":0},{"$f":"SUM('>>>:<<<'!AA365)","v":0},{"$f":"SUM('>>>:<<<'!AB365)","v":0},{"$f":"SUM('>>>:<<<'!AC365)","v":0},{"$f":"SUM('>>>:<<<'!AD365)","v":0},{"$f":"SUM('>>>:<<<'!AE365)","v":0},{"$f":"SUM('>>>:<<<'!AF365)","v":0},{"$f":"SUM('>>>:<<<'!AG365)","v":0},{"$f":"SUM('>>>:<<<'!AH365)","v":0},{"$f":"SUM('>>>:<<<'!AI365)","v":0},{"$f":"SUM('>>>:<<<'!AJ365)","v":0},{"$f":"SUM('>>>:<<<'!AK365)","v":0},{"$f":"SUM('>>>:<<<'!AL365)","v":0},{"$f":"SUM('>>>:<<<'!AM365)","v":0},{"$f":"SUM('>>>:<<<'!AN365)","v":0},{"$f":"SUM('>>>:<<<'!AO365)","v":0},{"$f":"SUM('>>>:<<<'!AP365)","v":0},{"$f":"SUM('>>>:<<<'!AQ365)","v":0},{"$f":"SUM('>>>:<<<'!AR365)","v":0},{"$f":"SUM('>>>:<<<'!AS365)","v":0},{"$f":"SUM('>>>:<<<'!AT365)","v":0},{"$f":"SUM('>>>:<<<'!AU365)","v":0},{"$f":"SUM('>>>:<<<'!AV365)","v":0},{"$f":"SUM('>>>:<<<'!AW365)","v":0},{"$f":"SUM('>>>:<<<'!AX365)","v":0},{"$f":"SUM('>>>:<<<'!AY365)","v":0},{"$f":"SUM('>>>:<<<'!AZ365)","v":0},{"$f":"SUM('>>>:<<<'!BA365)","v":0},{"$f":"SUM('>>>:<<<'!BB365)","v":0},{"$f":"SUM('>>>:<<<'!BC365)","v":0},{"$f":"SUM('>>>:<<<'!BD365)","v":0},{"$f":"SUM('>>>:<<<'!BE365)","v":0},{"$f":"SUM('>>>:<<<'!BF365)","v":0},{"$f":"SUM('>>>:<<<'!BG365)","v":0},{"$f":"SUM('>>>:<<<'!BH365)","v":0},{"$f":"SUM('>>>:<<<'!BI365)","v":0},{"$f":"SUM('>>>:<<<'!BJ365)","v":0},{"$f":"SUM('>>>:<<<'!BK365)","v":0},{"$f":"SUM('>>>:<<<'!BL365)","v":0},{"$f":"SUM('>>>:<<<'!BM365)","v":0},{"$f":"SUM('>>>:<<<'!BN365)","v":0},{"$f":"SUM('>>>:<<<'!BO365)","v":0},{"$f":"SUM('>>>:<<<'!BP365)","v":0},{"$f":"SUM('>>>:<<<'!BQ365)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J409)","v":0},{"$f":"SUM('>>>:<<<'!K409)","v":0},{"$f":"SUM('>>>:<<<'!L409)","v":0},{"$f":"SUM('>>>:<<<'!M409)","v":0},{"$f":"SUM('>>>:<<<'!N409)","v":0},{"$f":"SUM('>>>:<<<'!O409)","v":0},{"$f":"SUM('>>>:<<<'!P409)","v":0},{"$f":"SUM('>>>:<<<'!Q409)","v":0},{"$f":"SUM('>>>:<<<'!R409)","v":0},{"$f":"SUM('>>>:<<<'!S409)","v":0},{"$f":"SUM('>>>:<<<'!T409)","v":0},{"$f":"SUM('>>>:<<<'!U409)","v":0},{"$f":"SUM('>>>:<<<'!V409)","v":0},{"$f":"SUM('>>>:<<<'!W409)","v":0},{"$f":"SUM('>>>:<<<'!X409)","v":0},{"$f":"SUM('>>>:<<<'!Y409)","v":0},{"$f":"SUM('>>>:<<<'!Z409)","v":0},{"$f":"SUM('>>>:<<<'!AA409)","v":0},{"$f":"SUM('>>>:<<<'!AB409)","v":0},{"$f":"SUM('>>>:<<<'!AC409)","v":0},{"$f":"SUM('>>>:<<<'!AD409)","v":0},{"$f":"SUM('>>>:<<<'!AE409)","v":0},{"$f":"SUM('>>>:<<<'!AF409)","v":0},{"$f":"SUM('>>>:<<<'!AG409)","v":0},{"$f":"SUM('>>>:<<<'!AH409)","v":0},{"$f":"SUM('>>>:<<<'!AI409)","v":0},{"$f":"SUM('>>>:<<<'!AJ409)","v":0},{"$f":"SUM('>>>:<<<'!AK409)","v":0},{"$f":"SUM('>>>:<<<'!AL409)","v":0},{"$f":"SUM('>>>:<<<'!AM409)","v":0},{"$f":"SUM('>>>:<<<'!AN409)","v":0},{"$f":"SUM('>>>:<<<'!AO409)","v":0},{"$f":"SUM('>>>:<<<'!AP409)","v":0},{"$f":"SUM('>>>:<<<'!AQ409)","v":0},{"$f":"SUM('>>>:<<<'!AR409)","v":0},{"$f":"SUM('>>>:<<<'!AS409)","v":0},{"$f":"SUM('>>>:<<<'!AT409)","v":0},{"$f":"SUM('>>>:<<<'!AU409)","v":0},{"$f":"SUM('>>>:<<<'!AV409)","v":0},{"$f":"SUM('>>>:<<<'!AW409)","v":0},{"$f":"SUM('>>>:<<<'!AX409)","v":0},{"$f":"SUM('>>>:<<<'!AY409)","v":0},{"$f":"SUM('>>>:<<<'!AZ409)","v":0},{"$f":"SUM('>>>:<<<'!BA409)","v":0},{"$f":"SUM('>>>:<<<'!BB409)","v":0},{"$f":"SUM('>>>:<<<'!BC409)","v":0},{"$f":"SUM('>>>:<<<'!BD409)","v":0},{"$f":"SUM('>>>:<<<'!BE409)","v":0},{"$f":"SUM('>>>:<<<'!BF409)","v":0},{"$f":"SUM('>>>:<<<'!BG409)","v":0},{"$f":"SUM('>>>:<<<'!BH409)","v":0},{"$f":"SUM('>>>:<<<'!BI409)","v":0},{"$f":"SUM('>>>:<<<'!BJ409)","v":0},{"$f":"SUM('>>>:<<<'!BK409)","v":0},{"$f":"SUM('>>>:<<<'!BL409)","v":0},{"$f":"SUM('>>>:<<<'!BM409)","v":0},{"$f":"SUM('>>>:<<<'!BN409)","v":0},{"$f":"SUM('>>>:<<<'!BO409)","v":0},{"$f":"SUM('>>>:<<<'!BP409)","v":0},{"$f":"SUM('>>>:<<<'!BQ409)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J419)","v":0},{"$f":"SUM('>>>:<<<'!K419)","v":0},{"$f":"SUM('>>>:<<<'!L419)","v":0},{"$f":"SUM('>>>:<<<'!M419)","v":0},{"$f":"SUM('>>>:<<<'!N419)","v":0},{"$f":"SUM('>>>:<<<'!O419)","v":0},{"$f":"SUM('>>>:<<<'!P419)","v":0},{"$f":"SUM('>>>:<<<'!Q419)","v":0},{"$f":"SUM('>>>:<<<'!R419)","v":0},{"$f":"SUM('>>>:<<<'!S419)","v":0},{"$f":"SUM('>>>:<<<'!T419)","v":0},{"$f":"SUM('>>>:<<<'!U419)","v":0},{"$f":"SUM('>>>:<<<'!V419)","v":0},{"$f":"SUM('>>>:<<<'!W419)","v":0},{"$f":"SUM('>>>:<<<'!X419)","v":0},{"$f":"SUM('>>>:<<<'!Y419)","v":0},{"$f":"SUM('>>>:<<<'!Z419)","v":0},{"$f":"SUM('>>>:<<<'!AA419)","v":0},{"$f":"SUM('>>>:<<<'!AB419)","v":0},{"$f":"SUM('>>>:<<<'!AC419)","v":0},{"$f":"SUM('>>>:<<<'!AD419)","v":0},{"$f":"SUM('>>>:<<<'!AE419)","v":0},{"$f":"SUM('>>>:<<<'!AF419)","v":0},{"$f":"SUM('>>>:<<<'!AG419)","v":0},{"$f":"SUM('>>>:<<<'!AH419)","v":0},{"$f":"SUM('>>>:<<<'!AI419)","v":0},{"$f":"SUM('>>>:<<<'!AJ419)","v":0},{"$f":"SUM('>>>:<<<'!AK419)","v":0},{"$f":"SUM('>>>:<<<'!AL419)","v":0},{"$f":"SUM('>>>:<<<'!AM419)","v":0},{"$f":"SUM('>>>:<<<'!AN419)","v":0},{"$f":"SUM('>>>:<<<'!AO419)","v":0},{"$f":"SUM('>>>:<<<'!AP419)","v":0},{"$f":"SUM('>>>:<<<'!AQ419)","v":0},{"$f":"SUM('>>>:<<<'!AR419)","v":0},{"$f":"SUM('>>>:<<<'!AS419)","v":0},{"$f":"SUM('>>>:<<<'!AT419)","v":0},{"$f":"SUM('>>>:<<<'!AU419)","v":0},{"$f":"SUM('>>>:<<<'!AV419)","v":0},{"$f":"SUM('>>>:<<<'!AW419)","v":0},{"$f":"SUM('>>>:<<<'!AX419)","v":0},{"$f":"SUM('>>>:<<<'!AY419)","v":0},{"$f":"SUM('>>>:<<<'!AZ419)","v":0},{"$f":"SUM('>>>:<<<'!BA419)","v":0},{"$f":"SUM('>>>:<<<'!BB419)","v":0},{"$f":"SUM('>>>:<<<'!BC419)","v":0},{"$f":"SUM('>>>:<<<'!BD419)","v":0},{"$f":"SUM('>>>:<<<'!BE419)","v":0},{"$f":"SUM('>>>:<<<'!BF419)","v":0},{"$f":"SUM('>>>:<<<'!BG419)","v":0},{"$f":"SUM('>>>:<<<'!BH419)","v":0},{"$f":"SUM('>>>:<<<'!BI419)","v":0},{"$f":"SUM('>>>:<<<'!BJ419)","v":0},{"$f":"SUM('>>>:<<<'!BK419)","v":0},{"$f":"SUM('>>>:<<<'!BL419)","v":0},{"$f":"SUM('>>>:<<<'!BM419)","v":0},{"$f":"SUM('>>>:<<<'!BN419)","v":0},{"$f":"SUM('>>>:<<<'!BO419)","v":0},{"$f":"SUM('>>>:<<<'!BP419)","v":0},{"$f":"SUM('>>>:<<<'!BQ419)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J429)","v":0},{"$f":"SUM('>>>:<<<'!K429)","v":0},{"$f":"SUM('>>>:<<<'!L429)","v":0},{"$f":"SUM('>>>:<<<'!M429)","v":0},{"$f":"SUM('>>>:<<<'!N429)","v":0},{"$f":"SUM('>>>:<<<'!O429)","v":0},{"$f":"SUM('>>>:<<<'!P429)","v":0},{"$f":"SUM('>>>:<<<'!Q429)","v":0},{"$f":"SUM('>>>:<<<'!R429)","v":0},{"$f":"SUM('>>>:<<<'!S429)","v":0},{"$f":"SUM('>>>:<<<'!T429)","v":0},{"$f":"SUM('>>>:<<<'!U429)","v":0},{"$f":"SUM('>>>:<<<'!V429)","v":0},{"$f":"SUM('>>>:<<<'!W429)","v":0},{"$f":"SUM('>>>:<<<'!X429)","v":0},{"$f":"SUM('>>>:<<<'!Y429)","v":0},{"$f":"SUM('>>>:<<<'!Z429)","v":0},{"$f":"SUM('>>>:<<<'!AA429)","v":0},{"$f":"SUM('>>>:<<<'!AB429)","v":0},{"$f":"SUM('>>>:<<<'!AC429)","v":0},{"$f":"SUM('>>>:<<<'!AD429)","v":0},{"$f":"SUM('>>>:<<<'!AE429)","v":0},{"$f":"SUM('>>>:<<<'!AF429)","v":0},{"$f":"SUM('>>>:<<<'!AG429)","v":0},{"$f":"SUM('>>>:<<<'!AH429)","v":0},{"$f":"SUM('>>>:<<<'!AI429)","v":0},{"$f":"SUM('>>>:<<<'!AJ429)","v":0},{"$f":"SUM('>>>:<<<'!AK429)","v":0},{"$f":"SUM('>>>:<<<'!AL429)","v":0},{"$f":"SUM('>>>:<<<'!AM429)","v":0},{"$f":"SUM('>>>:<<<'!AN429)","v":0},{"$f":"SUM('>>>:<<<'!AO429)","v":0},{"$f":"SUM('>>>:<<<'!AP429)","v":0},{"$f":"SUM('>>>:<<<'!AQ429)","v":0},{"$f":"SUM('>>>:<<<'!AR429)","v":0},{"$f":"SUM('>>>:<<<'!AS429)","v":0},{"$f":"SUM('>>>:<<<'!AT429)","v":0},{"$f":"SUM('>>>:<<<'!AU429)","v":0},{"$f":"SUM('>>>:<<<'!AV429)","v":0},{"$f":"SUM('>>>:<<<'!AW429)","v":0},{"$f":"SUM('>>>:<<<'!AX429)","v":0},{"$f":"SUM('>>>:<<<'!AY429)","v":0},{"$f":"SUM('>>>:<<<'!AZ429)","v":0},{"$f":"SUM('>>>:<<<'!BA429)","v":0},{"$f":"SUM('>>>:<<<'!BB429)","v":0},{"$f":"SUM('>>>:<<<'!BC429)","v":0},{"$f":"SUM('>>>:<<<'!BD429)","v":0},{"$f":"SUM('>>>:<<<'!BE429)","v":0},{"$f":"SUM('>>>:<<<'!BF429)","v":0},{"$f":"SUM('>>>:<<<'!BG429)","v":0},{"$f":"SUM('>>>:<<<'!BH429)","v":0},{"$f":"SUM('>>>:<<<'!BI429)","v":0},{"$f":"SUM('>>>:<<<'!BJ429)","v":0},{"$f":"SUM('>>>:<<<'!BK429)","v":0},{"$f":"SUM('>>>:<<<'!BL429)","v":0},{"$f":"SUM('>>>:<<<'!BM429)","v":0},{"$f":"SUM('>>>:<<<'!BN429)","v":0},{"$f":"SUM('>>>:<<<'!BO429)","v":0},{"$f":"SUM('>>>:<<<'!BP429)","v":0},{"$f":"SUM('>>>:<<<'!BQ429)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J439)","v":0},{"$f":"SUM('>>>:<<<'!K439)","v":0},{"$f":"SUM('>>>:<<<'!L439)","v":0},{"$f":"SUM('>>>:<<<'!M439)","v":0},{"$f":"SUM('>>>:<<<'!N439)","v":0},{"$f":"SUM('>>>:<<<'!O439)","v":0},{"$f":"SUM('>>>:<<<'!P439)","v":0},{"$f":"SUM('>>>:<<<'!Q439)","v":0},{"$f":"SUM('>>>:<<<'!R439)","v":0},{"$f":"SUM('>>>:<<<'!S439)","v":0},{"$f":"SUM('>>>:<<<'!T439)","v":0},{"$f":"SUM('>>>:<<<'!U439)","v":0},{"$f":"SUM('>>>:<<<'!V439)","v":0},{"$f":"SUM('>>>:<<<'!W439)","v":0},{"$f":"SUM('>>>:<<<'!X439)","v":0},{"$f":"SUM('>>>:<<<'!Y439)","v":0},{"$f":"SUM('>>>:<<<'!Z439)","v":0},{"$f":"SUM('>>>:<<<'!AA439)","v":0},{"$f":"SUM('>>>:<<<'!AB439)","v":0},{"$f":"SUM('>>>:<<<'!AC439)","v":0},{"$f":"SUM('>>>:<<<'!AD439)","v":0},{"$f":"SUM('>>>:<<<'!AE439)","v":0},{"$f":"SUM('>>>:<<<'!AF439)","v":0},{"$f":"SUM('>>>:<<<'!AG439)","v":0},{"$f":"SUM('>>>:<<<'!AH439)","v":0},{"$f":"SUM('>>>:<<<'!AI439)","v":0},{"$f":"SUM('>>>:<<<'!AJ439)","v":0},{"$f":"SUM('>>>:<<<'!AK439)","v":0},{"$f":"SUM('>>>:<<<'!AL439)","v":0},{"$f":"SUM('>>>:<<<'!AM439)","v":0},{"$f":"SUM('>>>:<<<'!AN439)","v":0},{"$f":"SUM('>>>:<<<'!AO439)","v":0},{"$f":"SUM('>>>:<<<'!AP439)","v":0},{"$f":"SUM('>>>:<<<'!AQ439)","v":0},{"$f":"SUM('>>>:<<<'!AR439)","v":0},{"$f":"SUM('>>>:<<<'!AS439)","v":0},{"$f":"SUM('>>>:<<<'!AT439)","v":0},{"$f":"SUM('>>>:<<<'!AU439)","v":0},{"$f":"SUM('>>>:<<<'!AV439)","v":0},{"$f":"SUM('>>>:<<<'!AW439)","v":0},{"$f":"SUM('>>>:<<<'!AX439)","v":0},{"$f":"SUM('>>>:<<<'!AY439)","v":0},{"$f":"SUM('>>>:<<<'!AZ439)","v":0},{"$f":"SUM('>>>:<<<'!BA439)","v":0},{"$f":"SUM('>>>:<<<'!BB439)","v":0},{"$f":"SUM('>>>:<<<'!BC439)","v":0},{"$f":"SUM('>>>:<<<'!BD439)","v":0},{"$f":"SUM('>>>:<<<'!BE439)","v":0},{"$f":"SUM('>>>:<<<'!BF439)","v":0},{"$f":"SUM('>>>:<<<'!BG439)","v":0},{"$f":"SUM('>>>:<<<'!BH439)","v":0},{"$f":"SUM('>>>:<<<'!BI439)","v":0},{"$f":"SUM('>>>:<<<'!BJ439)","v":0},{"$f":"SUM('>>>:<<<'!BK439)","v":0},{"$f":"SUM('>>>:<<<'!BL439)","v":0},{"$f":"SUM('>>>:<<<'!BM439)","v":0},{"$f":"SUM('>>>:<<<'!BN439)","v":0},{"$f":"SUM('>>>:<<<'!BO439)","v":0},{"$f":"SUM('>>>:<<<'!BP439)","v":0},{"$f":"SUM('>>>:<<<'!BQ439)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J446)","v":0},{"$f":"SUM('>>>:<<<'!K446)","v":0},{"$f":"SUM('>>>:<<<'!L446)","v":0},{"$f":"SUM('>>>:<<<'!M446)","v":0},{"$f":"SUM('>>>:<<<'!N446)","v":0},{"$f":"SUM('>>>:<<<'!O446)","v":0},{"$f":"SUM('>>>:<<<'!P446)","v":0},{"$f":"SUM('>>>:<<<'!Q446)","v":0},{"$f":"SUM('>>>:<<<'!R446)","v":0},{"$f":"SUM('>>>:<<<'!S446)","v":0},{"$f":"SUM('>>>:<<<'!T446)","v":0},{"$f":"SUM('>>>:<<<'!U446)","v":0},{"$f":"SUM('>>>:<<<'!V446)","v":0},{"$f":"SUM('>>>:<<<'!W446)","v":0},{"$f":"SUM('>>>:<<<'!X446)","v":0},{"$f":"SUM('>>>:<<<'!Y446)","v":0},{"$f":"SUM('>>>:<<<'!Z446)","v":0},{"$f":"SUM('>>>:<<<'!AA446)","v":0},{"$f":"SUM('>>>:<<<'!AB446)","v":0},{"$f":"SUM('>>>:<<<'!AC446)","v":0},{"$f":"SUM('>>>:<<<'!AD446)","v":0},{"$f":"SUM('>>>:<<<'!AE446)","v":0},{"$f":"SUM('>>>:<<<'!AF446)","v":0},{"$f":"SUM('>>>:<<<'!AG446)","v":0},{"$f":"SUM('>>>:<<<'!AH446)","v":0},{"$f":"SUM('>>>:<<<'!AI446)","v":0},{"$f":"SUM('>>>:<<<'!AJ446)","v":0},{"$f":"SUM('>>>:<<<'!AK446)","v":0},{"$f":"SUM('>>>:<<<'!AL446)","v":0},{"$f":"SUM('>>>:<<<'!AM446)","v":0},{"$f":"SUM('>>>:<<<'!AN446)","v":0},{"$f":"SUM('>>>:<<<'!AO446)","v":0},{"$f":"SUM('>>>:<<<'!AP446)","v":0},{"$f":"SUM('>>>:<<<'!AQ446)","v":0},{"$f":"SUM('>>>:<<<'!AR446)","v":0},{"$f":"SUM('>>>:<<<'!AS446)","v":0},{"$f":"SUM('>>>:<<<'!AT446)","v":0},{"$f":"SUM('>>>:<<<'!AU446)","v":0},{"$f":"SUM('>>>:<<<'!AV446)","v":0},{"$f":"SUM('>>>:<<<'!AW446)","v":0},{"$f":"SUM('>>>:<<<'!AX446)","v":0},{"$f":"SUM('>>>:<<<'!AY446)","v":0},{"$f":"SUM('>>>:<<<'!AZ446)","v":0},{"$f":"SUM('>>>:<<<'!BA446)","v":0},{"$f":"SUM('>>>:<<<'!BB446)","v":0},{"$f":"SUM('>>>:<<<'!BC446)","v":0},{"$f":"SUM('>>>:<<<'!BD446)","v":0},{"$f":"SUM('>>>:<<<'!BE446)","v":0},{"$f":"SUM('>>>:<<<'!BF446)","v":0},{"$f":"SUM('>>>:<<<'!BG446)","v":0},{"$f":"SUM('>>>:<<<'!BH446)","v":0},{"$f":"SUM('>>>:<<<'!BI446)","v":0},{"$f":"SUM('>>>:<<<'!BJ446)","v":0},{"$f":"SUM('>>>:<<<'!BK446)","v":0},{"$f":"SUM('>>>:<<<'!BL446)","v":0},{"$f":"SUM('>>>:<<<'!BM446)","v":0},{"$f":"SUM('>>>:<<<'!BN446)","v":0},{"$f":"SUM('>>>:<<<'!BO446)","v":0},{"$f":"SUM('>>>:<<<'!BP446)","v":0},{"$f":"SUM('>>>:<<<'!BQ446)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J456)","v":0},{"$f":"SUM('>>>:<<<'!K456)","v":0},{"$f":"SUM('>>>:<<<'!L456)","v":0},{"$f":"SUM('>>>:<<<'!M456)","v":0},{"$f":"SUM('>>>:<<<'!N456)","v":0},{"$f":"SUM('>>>:<<<'!O456)","v":0},{"$f":"SUM('>>>:<<<'!P456)","v":0},{"$f":"SUM('>>>:<<<'!Q456)","v":0},{"$f":"SUM('>>>:<<<'!R456)","v":0},{"$f":"SUM('>>>:<<<'!S456)","v":0},{"$f":"SUM('>>>:<<<'!T456)","v":0},{"$f":"SUM('>>>:<<<'!U456)","v":0},{"$f":"SUM('>>>:<<<'!V456)","v":0},{"$f":"SUM('>>>:<<<'!W456)","v":0},{"$f":"SUM('>>>:<<<'!X456)","v":0},{"$f":"SUM('>>>:<<<'!Y456)","v":0},{"$f":"SUM('>>>:<<<'!Z456)","v":0},{"$f":"SUM('>>>:<<<'!AA456)","v":0},{"$f":"SUM('>>>:<<<'!AB456)","v":0},{"$f":"SUM('>>>:<<<'!AC456)","v":0},{"$f":"SUM('>>>:<<<'!AD456)","v":0},{"$f":"SUM('>>>:<<<'!AE456)","v":0},{"$f":"SUM('>>>:<<<'!AF456)","v":0},{"$f":"SUM('>>>:<<<'!AG456)","v":0},{"$f":"SUM('>>>:<<<'!AH456)","v":0},{"$f":"SUM('>>>:<<<'!AI456)","v":0},{"$f":"SUM('>>>:<<<'!AJ456)","v":0},{"$f":"SUM('>>>:<<<'!AK456)","v":0},{"$f":"SUM('>>>:<<<'!AL456)","v":0},{"$f":"SUM('>>>:<<<'!AM456)","v":0},{"$f":"SUM('>>>:<<<'!AN456)","v":0},{"$f":"SUM('>>>:<<<'!AO456)","v":0},{"$f":"SUM('>>>:<<<'!AP456)","v":0},{"$f":"SUM('>>>:<<<'!AQ456)","v":0},{"$f":"SUM('>>>:<<<'!AR456)","v":0},{"$f":"SUM('>>>:<<<'!AS456)","v":0},{"$f":"SUM('>>>:<<<'!AT456)","v":0},{"$f":"SUM('>>>:<<<'!AU456)","v":0},{"$f":"SUM('>>>:<<<'!AV456)","v":0},{"$f":"SUM('>>>:<<<'!AW456)","v":0},{"$f":"SUM('>>>:<<<'!AX456)","v":0},{"$f":"SUM('>>>:<<<'!AY456)","v":0},{"$f":"SUM('>>>:<<<'!AZ456)","v":0},{"$f":"SUM('>>>:<<<'!BA456)","v":0},{"$f":"SUM('>>>:<<<'!BB456)","v":0},{"$f":"SUM('>>>:<<<'!BC456)","v":0},{"$f":"SUM('>>>:<<<'!BD456)","v":0},{"$f":"SUM('>>>:<<<'!BE456)","v":0},{"$f":"SUM('>>>:<<<'!BF456)","v":0},{"$f":"SUM('>>>:<<<'!BG456)","v":0},{"$f":"SUM('>>>:<<<'!BH456)","v":0},{"$f":"SUM('>>>:<<<'!BI456)","v":0},{"$f":"SUM('>>>:<<<'!BJ456)","v":0},{"$f":"SUM('>>>:<<<'!BK456)","v":0},{"$f":"SUM('>>>:<<<'!BL456)","v":0},{"$f":"SUM('>>>:<<<'!BM456)","v":0},{"$f":"SUM('>>>:<<<'!BN456)","v":0},{"$f":"SUM('>>>:<<<'!BO456)","v":0},{"$f":"SUM('>>>:<<<'!BP456)","v":0},{"$f":"SUM('>>>:<<<'!BQ456)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J459:BQ459)","v":0},null,null,null,null,null,{"$f":"J354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP354","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J460:BQ460)","v":0},null,null,null,null,null,{"$f":"J365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP365","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J461:BQ461)","v":0},null,null,null,null,null,{"$f":"J355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP355","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J409","v":0},{"$f":"K409","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J419","v":0},{"$f":"K419","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J429","v":0},{"$f":"K429","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J439","v":0},{"$f":"K439","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP446","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J456","v":0},{"$f":"K456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J469:BQ469)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J469)","v":0},{"$f":"SUM('>>>:<<<'!K469)","v":0},{"$f":"SUM('>>>:<<<'!L469)","v":0},{"$f":"SUM('>>>:<<<'!M469)","v":0},{"$f":"SUM('>>>:<<<'!N469)","v":0},{"$f":"SUM('>>>:<<<'!O469)","v":0},{"$f":"SUM('>>>:<<<'!P469)","v":0},{"$f":"SUM('>>>:<<<'!Q469)","v":0},{"$f":"SUM('>>>:<<<'!R469)","v":0},{"$f":"SUM('>>>:<<<'!S469)","v":0},{"$f":"SUM('>>>:<<<'!T469)","v":0},{"$f":"SUM('>>>:<<<'!U469)","v":0},{"$f":"SUM('>>>:<<<'!V469)","v":0},{"$f":"SUM('>>>:<<<'!W469)","v":0},{"$f":"SUM('>>>:<<<'!X469)","v":0},{"$f":"SUM('>>>:<<<'!Y469)","v":0},{"$f":"SUM('>>>:<<<'!Z469)","v":0},{"$f":"SUM('>>>:<<<'!AA469)","v":0},{"$f":"SUM('>>>:<<<'!AB469)","v":0},{"$f":"SUM('>>>:<<<'!AC469)","v":0},{"$f":"SUM('>>>:<<<'!AD469)","v":0},{"$f":"SUM('>>>:<<<'!AE469)","v":0},{"$f":"SUM('>>>:<<<'!AF469)","v":0},{"$f":"SUM('>>>:<<<'!AG469)","v":0},{"$f":"SUM('>>>:<<<'!AH469)","v":0},{"$f":"SUM('>>>:<<<'!AI469)","v":0},{"$f":"SUM('>>>:<<<'!AJ469)","v":0},{"$f":"SUM('>>>:<<<'!AK469)","v":0},{"$f":"SUM('>>>:<<<'!AL469)","v":0},{"$f":"SUM('>>>:<<<'!AM469)","v":0},{"$f":"SUM('>>>:<<<'!AN469)","v":0},{"$f":"SUM('>>>:<<<'!AO469)","v":0},{"$f":"SUM('>>>:<<<'!AP469)","v":0},{"$f":"SUM('>>>:<<<'!AQ469)","v":0},{"$f":"SUM('>>>:<<<'!AR469)","v":0},{"$f":"SUM('>>>:<<<'!AS469)","v":0},{"$f":"SUM('>>>:<<<'!AT469)","v":0},{"$f":"SUM('>>>:<<<'!AU469)","v":0},{"$f":"SUM('>>>:<<<'!AV469)","v":0},{"$f":"SUM('>>>:<<<'!AW469)","v":0},{"$f":"SUM('>>>:<<<'!AX469)","v":0},{"$f":"SUM('>>>:<<<'!AY469)","v":0},{"$f":"SUM('>>>:<<<'!AZ469)","v":0},{"$f":"SUM('>>>:<<<'!BA469)","v":0},{"$f":"SUM('>>>:<<<'!BB469)","v":0},{"$f":"SUM('>>>:<<<'!BC469)","v":0},{"$f":"SUM('>>>:<<<'!BD469)","v":0},{"$f":"SUM('>>>:<<<'!BE469)","v":0},{"$f":"SUM('>>>:<<<'!BF469)","v":0},{"$f":"SUM('>>>:<<<'!BG469)","v":0},{"$f":"SUM('>>>:<<<'!BH469)","v":0},{"$f":"SUM('>>>:<<<'!BI469)","v":0},{"$f":"SUM('>>>:<<<'!BJ469)","v":0},{"$f":"SUM('>>>:<<<'!BK469)","v":0},{"$f":"SUM('>>>:<<<'!BL469)","v":0},{"$f":"SUM('>>>:<<<'!BM469)","v":0},{"$f":"SUM('>>>:<<<'!BN469)","v":0},{"$f":"SUM('>>>:<<<'!BO469)","v":0},{"$f":"SUM('>>>:<<<'!BP469)","v":0},{"$f":"SUM('>>>:<<<'!BQ469)","v":0}]
[]
[null,"LTHW"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J475)","v":0},{"$f":"SUM('>>>:<<<'!K475)","v":0},{"$f":"SUM('>>>:<<<'!L475)","v":0},{"$f":"SUM('>>>:<<<'!M475)","v":0},{"$f":"SUM('>>>:<<<'!N475)","v":0},{"$f":"SUM('>>>:<<<'!O475)","v":0},{"$f":"SUM('>>>:<<<'!P475)","v":0},{"$f":"SUM('>>>:<<<'!Q475)","v":0},{"$f":"SUM('>>>:<<<'!R475)","v":0},{"$f":"SUM('>>>:<<<'!S475)","v":0},{"$f":"SUM('>>>:<<<'!T475)","v":0},{"$f":"SUM('>>>:<<<'!U475)","v":0},{"$f":"SUM('>>>:<<<'!V475)","v":0},{"$f":"SUM('>>>:<<<'!W475)","v":0},{"$f":"SUM('>>>:<<<'!X475)","v":0},{"$f":"SUM('>>>:<<<'!Y475)","v":0},{"$f":"SUM('>>>:<<<'!Z475)","v":0},{"$f":"SUM('>>>:<<<'!AA475)","v":0},{"$f":"SUM('>>>:<<<'!AB475)","v":0},{"$f":"SUM('>>>:<<<'!AC475)","v":0},{"$f":"SUM('>>>:<<<'!AD475)","v":0},{"$f":"SUM('>>>:<<<'!AE475)","v":0},{"$f":"SUM('>>>:<<<'!AF475)","v":0},{"$f":"SUM('>>>:<<<'!AG475)","v":0},{"$f":"SUM('>>>:<<<'!AH475)","v":0},{"$f":"SUM('>>>:<<<'!AI475)","v":0},{"$f":"SUM('>>>:<<<'!AJ475)","v":0},{"$f":"SUM('>>>:<<<'!AK475)","v":0},{"$f":"SUM('>>>:<<<'!AL475)","v":0},{"$f":"SUM('>>>:<<<'!AM475)","v":0},{"$f":"SUM('>>>:<<<'!AN475)","v":0},{"$f":"SUM('>>>:<<<'!AO475)","v":0},{"$f":"SUM('>>>:<<<'!AP475)","v":0},{"$f":"SUM('>>>:<<<'!AQ475)","v":0},{"$f":"SUM('>>>:<<<'!AR475)","v":0},{"$f":"SUM('>>>:<<<'!AS475)","v":0},{"$f":"SUM('>>>:<<<'!AT475)","v":0},{"$f":"SUM('>>>:<<<'!AU475)","v":0},{"$f":"SUM('>>>:<<<'!AV475)","v":0},{"$f":"SUM('>>>:<<<'!AW475)","v":0},{"$f":"SUM('>>>:<<<'!AX475)","v":0},{"$f":"SUM('>>>:<<<'!AY475)","v":0},{"$f":"SUM('>>>:<<<'!AZ475)","v":0},{"$f":"SUM('>>>:<<<'!BA475)","v":0},{"$f":"SUM('>>>:<<<'!BB475)","v":0},{"$f":"SUM('>>>:<<<'!BC475)","v":0},{"$f":"SUM('>>>:<<<'!BD475)","v":0},{"$f":"SUM('>>>:<<<'!BE475)","v":0},{"$f":"SUM('>>>:<<<'!BF475)","v":0},{"$f":"SUM('>>>:<<<'!BG475)","v":0},{"$f":"SUM('>>>:<<<'!BH475)","v":0},{"$f":"SUM('>>>:<<<'!BI475)","v":0},{"$f":"SUM('>>>:<<<'!BJ475)","v":0},{"$f":"SUM('>>>:<<<'!BK475)","v":0},{"$f":"SUM('>>>:<<<'!BL475)","v":0},{"$f":"SUM('>>>:<<<'!BM475)","v":0},{"$f":"SUM('>>>:<<<'!BN475)","v":0},{"$f":"SUM('>>>:<<<'!BO475)","v":0},{"$f":"SUM('>>>:<<<'!BP475)","v":0},{"$f":"SUM('>>>:<<<'!BQ475)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J478:BQ478)","v":0},null,null,null,null,null,{"$f":"SUM(J459:J461)*J$14","v":0},{"$f":"SUM(K459:K461)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J479:BQ479)","v":0},null,null,null,null,null,{"$f":"SUM(J462:J465)*J$15","v":0},{"$f":"SUM(K462:K465)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J480:BQ480)","v":0},null,null,null,null,null,{"$f":"SUM(J466:J467)*J$15","v":0},{"$f":"SUM(K466:K467)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J482:BQ482)","v":0},null,null,null,null,null,{"$f":"SUM(J478:J481)","v":0},{"$f":"SUM(K478:K481)","v":0},{"$f":"SUM(L478:L481)","v":0},{"$f":"SUM(M478:M481)","v":0},{"$f":"SUM(N478:N481)","v":0},{"$f":"SUM(O478:O481)","v":0},{"$f":"SUM(P478:P481)","v":0},{"$f":"SUM(Q478:Q481)","v":0},{"$f":"SUM(R478:R481)","v":0},{"$f":"SUM(S478:S481)","v":0},{"$f":"SUM(T478:T481)","v":0},{"$f":"SUM(U478:U481)","v":0},{"$f":"SUM(V478:V481)","v":0},{"$f":"SUM(W478:W481)","v":0},{"$f":"SUM(X478:X481)","v":0},{"$f":"SUM(Y478:Y481)","v":0},{"$f":"SUM(Z478:Z481)","v":0},{"$f":"SUM(AA478:AA481)","v":0},{"$f":"SUM(AB478:AB481)","v":0},{"$f":"SUM(AC478:AC481)","v":0},{"$f":"SUM(AD478:AD481)","v":0},{"$f":"SUM(AE478:AE481)","v":0},{"$f":"SUM(AF478:AF481)","v":0},{"$f":"SUM(AG478:AG481)","v":0},{"$f":"SUM(AH478:AH481)","v":0},{"$f":"SUM(AI478:AI481)","v":0},{"$f":"SUM(AJ478:AJ481)","v":0},{"$f":"SUM(AK478:AK481)","v":0},{"$f":"SUM(AL478:AL481)","v":0},{"$f":"SUM(AM478:AM481)","v":0},{"$f":"SUM(AN478:AN481)","v":0},{"$f":"SUM(AO478:AO481)","v":0},{"$f":"SUM(AP478:AP481)","v":0},{"$f":"SUM(AQ478:AQ481)","v":0},{"$f":"SUM(AR478:AR481)","v":0},{"$f":"SUM(AS478:AS481)","v":0},{"$f":"SUM(AT478:AT481)","v":0},{"$f":"SUM(AU478:AU481)","v":0},{"$f":"SUM(AV478:AV481)","v":0},{"$f":"SUM(AW478:AW481)","v":0},{"$f":"SUM(AX478:AX481)","v":0},{"$f":"SUM(AY478:AY481)","v":0},{"$f":"SUM(AZ478:AZ481)","v":0},{"$f":"SUM(BA478:BA481)","v":0},{"$f":"SUM(BB478:BB481)","v":0},{"$f":"SUM(BC478:BC481)","v":0},{"$f":"SUM(BD478:BD481)","v":0},{"$f":"SUM(BE478:BE481)","v":0},{"$f":"SUM(BF478:BF481)","v":0},{"$f":"SUM(BG478:BG481)","v":0},{"$f":"SUM(BH478:BH481)","v":0},{"$f":"SUM(BI478:BI481)","v":0},{"$f":"SUM(BJ478:BJ481)","v":0},{"$f":"SUM(BK478:BK481)","v":0},{"$f":"SUM(BL478:BL481)","v":0},{"$f":"SUM(BM478:BM481)","v":0},{"$f":"SUM(BN478:BN481)","v":0},{"$f":"SUM(BO478:BO481)","v":0},{"$f":"SUM(BP478:BP481)","v":0},{"$f":"SUM(BQ478:BQ481)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J484:BQ484)","v":0},null,null,null,null,null,{"$f":"J475*J$15","v":0},{"$f":"K475*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D478*100)/D484,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D479*100)/D484,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D480*100)/D484,0)","v":0}]
[]
[null,"LCO - LTHW","p/kWh",{"$f":"SUM(D486:D489)","v":0}]
[]
[null,"MTHW",null,null,null,null,{"$f":"MAX(G$9:G491)+1","v":4}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J504)","v":0},{"$f":"SUM('>>>:<<<'!K504)","v":0},{"$f":"SUM('>>>:<<<'!L504)","v":0},{"$f":"SUM('>>>:<<<'!M504)","v":0},{"$f":"SUM('>>>:<<<'!N504)","v":0},{"$f":"SUM('>>>:<<<'!O504)","v":0},{"$f":"SUM('>>>:<<<'!P504)","v":0},{"$f":"SUM('>>>:<<<'!Q504)","v":0},{"$f":"SUM('>>>:<<<'!R504)","v":0},{"$f":"SUM('>>>:<<<'!S504)","v":0},{"$f":"SUM('>>>:<<<'!T504)","v":0},{"$f":"SUM('>>>:<<<'!U504)","v":0},{"$f":"SUM('>>>:<<<'!V504)","v":0},{"$f":"SUM('>>>:<<<'!W504)","v":0},{"$f":"SUM('>>>:<<<'!X504)","v":0},{"$f":"SUM('>>>:<<<'!Y504)","v":0},{"$f":"SUM('>>>:<<<'!Z504)","v":0},{"$f":"SUM('>>>:<<<'!AA504)","v":0},{"$f":"SUM('>>>:<<<'!AB504)","v":0},{"$f":"SUM('>>>:<<<'!AC504)","v":0},{"$f":"SUM('>>>:<<<'!AD504)","v":0},{"$f":"SUM('>>>:<<<'!AE504)","v":0},{"$f":"SUM('>>>:<<<'!AF504)","v":0},{"$f":"SUM('>>>:<<<'!AG504)","v":0},{"$f":"SUM('>>>:<<<'!AH504)","v":0},{"$f":"SUM('>>>:<<<'!AI504)","v":0},{"$f":"SUM('>>>:<<<'!AJ504)","v":0},{"$f":"SUM('>>>:<<<'!AK504)","v":0},{"$f":"SUM('>>>:<<<'!AL504)","v":0},{"$f":"SUM('>>>:<<<'!AM504)","v":0},{"$f":"SUM('>>>:<<<'!AN504)","v":0},{"$f":"SUM('>>>:<<<'!AO504)","v":0},{"$f":"SUM('>>>:<<<'!AP504)","v":0},{"$f":"SUM('>>>:<<<'!AQ504)","v":0},{"$f":"SUM('>>>:<<<'!AR504)","v":0},{"$f":"SUM('>>>:<<<'!AS504)","v":0},{"$f":"SUM('>>>:<<<'!AT504)","v":0},{"$f":"SUM('>>>:<<<'!AU504)","v":0},{"$f":"SUM('>>>:<<<'!AV504)","v":0},{"$f":"SUM('>>>:<<<'!AW504)","v":0},{"$f":"SUM('>>>:<<<'!AX504)","v":0},{"$f":"SUM('>>>:<<<'!AY504)","v":0},{"$f":"SUM('>>>:<<<'!AZ504)","v":0},{"$f":"SUM('>>>:<<<'!BA504)","v":0},{"$f":"SUM('>>>:<<<'!BB504)","v":0},{"$f":"SUM('>>>:<<<'!BC504)","v":0},{"$f":"SUM('>>>:<<<'!BD504)","v":0},{"$f":"SUM('>>>:<<<'!BE504)","v":0},{"$f":"SUM('>>>:<<<'!BF504)","v":0},{"$f":"SUM('>>>:<<<'!BG504)","v":0},{"$f":"SUM('>>>:<<<'!BH504)","v":0},{"$f":"SUM('>>>:<<<'!BI504)","v":0},{"$f":"SUM('>>>:<<<'!BJ504)","v":0},{"$f":"SUM('>>>:<<<'!BK504)","v":0},{"$f":"SUM('>>>:<<<'!BL504)","v":0},{"$f":"SUM('>>>:<<<'!BM504)","v":0},{"$f":"SUM('>>>:<<<'!BN504)","v":0},{"$f":"SUM('>>>:<<<'!BO504)","v":0},{"$f":"SUM('>>>:<<<'!BP504)","v":0},{"$f":"SUM('>>>:<<<'!BQ504)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I510","v":0},{"$f":"J510","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J504","v":0},{"$f":"K504","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J507,,,,-MIN(J$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(K507,,,,-MIN(K$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(L507,,,,-MIN(L$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(M507,,,,-MIN(M$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N507,,,,-MIN(N$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O507,,,,-MIN(O$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P507,,,,-MIN(P$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q507,,,,-MIN(Q$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R507,,,,-MIN(R$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S507,,,,-MIN(S$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T507,,,,-MIN(T$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U507,,,,-MIN(U$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V507,,,,-MIN(V$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W507,,,,-MIN(W$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X507,,,,-MIN(X$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y507,,,,-MIN(Y$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z507,,,,-MIN(Z$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA507,,,,-MIN(AA$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB507,,,,-MIN(AB$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC507,,,,-MIN(AC$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD507,,,,-MIN(AD$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE507,,,,-MIN(AE$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF507,,,,-MIN(AF$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG507,,,,-MIN(AG$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH507,,,,-MIN(AH$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI507,,,,-MIN(AI$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ507,,,,-MIN(AJ$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK507,,,,-MIN(AK$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL507,,,,-MIN(AL$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM507,,,,-MIN(AM$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN507,,,,-MIN(AN$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO507,,,,-MIN(AO$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP507,,,,-MIN(AP$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ507,,,,-MIN(AQ$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR507,,,,-MIN(AR$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS507,,,,-MIN(AS$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT507,,,,-MIN(AT$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU507,,,,-MIN(AU$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV507,,,,-MIN(AV$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW507,,,,-MIN(AW$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX507,,,,-MIN(AX$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY507,,,,-MIN(AY$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ507,,,,-MIN(AZ$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA507,,,,-MIN(BA$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB507,,,,-MIN(BB$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC507,,,,-MIN(BC$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD507,,,,-MIN(BD$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE507,,,,-MIN(BE$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF507,,,,-MIN(BF$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG507,,,,-MIN(BG$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH507,,,,-MIN(BH$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI507,,,,-MIN(BI$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ507,,,,-MIN(BJ$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK507,,,,-MIN(BK$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL507,,,,-MIN(BL$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM507,,,,-MIN(BM$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN507,,,,-MIN(BN$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO507,,,,-MIN(BO$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP507,,,,-MIN(BP$5,$E496)))/$E496,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ507,,,,-MIN(BQ$5,$E496)))/$E496,0)","v":0}]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J506:J509)","v":0},{"$f":"SUM(K506:K509)","v":0},{"$f":"SUM(L506:L509)","v":0},{"$f":"SUM(M506:M509)","v":0},{"$f":"SUM(N506:N509)","v":0},{"$f":"SUM(O506:O509)","v":0},{"$f":"SUM(P506:P509)","v":0},{"$f":"SUM(Q506:Q509)","v":0},{"$f":"SUM(R506:R509)","v":0},{"$f":"SUM(S506:S509)","v":0},{"$f":"SUM(T506:T509)","v":0},{"$f":"SUM(U506:U509)","v":0},{"$f":"SUM(V506:V509)","v":0},{"$f":"SUM(W506:W509)","v":0},{"$f":"SUM(X506:X509)","v":0},{"$f":"SUM(Y506:Y509)","v":0},{"$f":"SUM(Z506:Z509)","v":0},{"$f":"SUM(AA506:AA509)","v":0},{"$f":"SUM(AB506:AB509)","v":0},{"$f":"SUM(AC506:AC509)","v":0},{"$f":"SUM(AD506:AD509)","v":0},{"$f":"SUM(AE506:AE509)","v":0},{"$f":"SUM(AF506:AF509)","v":0},{"$f":"SUM(AG506:AG509)","v":0},{"$f":"SUM(AH506:AH509)","v":0},{"$f":"SUM(AI506:AI509)","v":0},{"$f":"SUM(AJ506:AJ509)","v":0},{"$f":"SUM(AK506:AK509)","v":0},{"$f":"SUM(AL506:AL509)","v":0},{"$f":"SUM(AM506:AM509)","v":0},{"$f":"SUM(AN506:AN509)","v":0},{"$f":"SUM(AO506:AO509)","v":0},{"$f":"SUM(AP506:AP509)","v":0},{"$f":"SUM(AQ506:AQ509)","v":0},{"$f":"SUM(AR506:AR509)","v":0},{"$f":"SUM(AS506:AS509)","v":0},{"$f":"SUM(AT506:AT509)","v":0},{"$f":"SUM(AU506:AU509)","v":0},{"$f":"SUM(AV506:AV509)","v":0},{"$f":"SUM(AW506:AW509)","v":0},{"$f":"SUM(AX506:AX509)","v":0},{"$f":"SUM(AY506:AY509)","v":0},{"$f":"SUM(AZ506:AZ509)","v":0},{"$f":"SUM(BA506:BA509)","v":0},{"$f":"SUM(BB506:BB509)","v":0},{"$f":"SUM(BC506:BC509)","v":0},{"$f":"SUM(BD506:BD509)","v":0},{"$f":"SUM(BE506:BE509)","v":0},{"$f":"SUM(BF506:BF509)","v":0},{"$f":"SUM(BG506:BG509)","v":0},{"$f":"SUM(BH506:BH509)","v":0},{"$f":"SUM(BI506:BI509)","v":0},{"$f":"SUM(BJ506:BJ509)","v":0},{"$f":"SUM(BK506:BK509)","v":0},{"$f":"SUM(BL506:BL509)","v":0},{"$f":"SUM(BM506:BM509)","v":0},{"$f":"SUM(BN506:BN509)","v":0},{"$f":"SUM(BO506:BO509)","v":0},{"$f":"SUM(BP506:BP509)","v":0},{"$f":"SUM(BQ506:BQ509)","v":0}]
[]
[null,"Cost of additions","£",{"$f":"SUM(J512:BQ512)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J512)","v":0},{"$f":"SUM('>>>:<<<'!K512)","v":0},{"$f":"SUM('>>>:<<<'!L512)","v":0},{"$f":"SUM('>>>:<<<'!M512)","v":0},{"$f":"SUM('>>>:<<<'!N512)","v":0},{"$f":"SUM('>>>:<<<'!O512)","v":0},{"$f":"SUM('>>>:<<<'!P512)","v":0},{"$f":"SUM('>>>:<<<'!Q512)","v":0},{"$f":"SUM('>>>:<<<'!R512)","v":0},{"$f":"SUM('>>>:<<<'!S512)","v":0},{"$f":"SUM('>>>:<<<'!T512)","v":0},{"$f":"SUM('>>>:<<<'!U512)","v":0},{"$f":"SUM('>>>:<<<'!V512)","v":0},{"$f":"SUM('>>>:<<<'!W512)","v":0},{"$f":"SUM('>>>:<<<'!X512)","v":0},{"$f":"SUM('>>>:<<<'!Y512)","v":0},{"$f":"SUM('>>>:<<<'!Z512)","v":0},{"$f":"SUM('>>>:<<<'!AA512)","v":0},{"$f":"SUM('>>>:<<<'!AB512)","v":0},{"$f":"SUM('>>>:<<<'!AC512)","v":0},{"$f":"SUM('>>>:<<<'!AD512)","v":0},{"$f":"SUM('>>>:<<<'!AE512)","v":0},{"$f":"SUM('>>>:<<<'!AF512)","v":0},{"$f":"SUM('>>>:<<<'!AG512)","v":0},{"$f":"SUM('>>>:<<<'!AH512)","v":0},{"$f":"SUM('>>>:<<<'!AI512)","v":0},{"$f":"SUM('>>>:<<<'!AJ512)","v":0},{"$f":"SUM('>>>:<<<'!AK512)","v":0},{"$f":"SUM('>>>:<<<'!AL512)","v":0},{"$f":"SUM('>>>:<<<'!AM512)","v":0},{"$f":"SUM('>>>:<<<'!AN512)","v":0},{"$f":"SUM('>>>:<<<'!AO512)","v":0},{"$f":"SUM('>>>:<<<'!AP512)","v":0},{"$f":"SUM('>>>:<<<'!AQ512)","v":0},{"$f":"SUM('>>>:<<<'!AR512)","v":0},{"$f":"SUM('>>>:<<<'!AS512)","v":0},{"$f":"SUM('>>>:<<<'!AT512)","v":0},{"$f":"SUM('>>>:<<<'!AU512)","v":0},{"$f":"SUM('>>>:<<<'!AV512)","v":0},{"$f":"SUM('>>>:<<<'!AW512)","v":0},{"$f":"SUM('>>>:<<<'!AX512)","v":0},{"$f":"SUM('>>>:<<<'!AY512)","v":0},{"$f":"SUM('>>>:<<<'!AZ512)","v":0},{"$f":"SUM('>>>:<<<'!BA512)","v":0},{"$f":"SUM('>>>:<<<'!BB512)","v":0},{"$f":"SUM('>>>:<<<'!BC512)","v":0},{"$f":"SUM('>>>:<<<'!BD512)","v":0},{"$f":"SUM('>>>:<<<'!BE512)","v":0},{"$f":"SUM('>>>:<<<'!BF512)","v":0},{"$f":"SUM('>>>:<<<'!BG512)","v":0},{"$f":"SUM('>>>:<<<'!BH512)","v":0},{"$f":"SUM('>>>:<<<'!BI512)","v":0},{"$f":"SUM('>>>:<<<'!BJ512)","v":0},{"$f":"SUM('>>>:<<<'!BK512)","v":0},{"$f":"SUM('>>>:<<<'!BL512)","v":0},{"$f":"SUM('>>>:<<<'!BM512)","v":0},{"$f":"SUM('>>>:<<<'!BN512)","v":0},{"$f":"SUM('>>>:<<<'!BO512)","v":0},{"$f":"SUM('>>>:<<<'!BP512)","v":0},{"$f":"SUM('>>>:<<<'!BQ512)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J513:BQ513)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J513)","v":0},{"$f":"SUM('>>>:<<<'!K513)","v":0},{"$f":"SUM('>>>:<<<'!L513)","v":0},{"$f":"SUM('>>>:<<<'!M513)","v":0},{"$f":"SUM('>>>:<<<'!N513)","v":0},{"$f":"SUM('>>>:<<<'!O513)","v":0},{"$f":"SUM('>>>:<<<'!P513)","v":0},{"$f":"SUM('>>>:<<<'!Q513)","v":0},{"$f":"SUM('>>>:<<<'!R513)","v":0},{"$f":"SUM('>>>:<<<'!S513)","v":0},{"$f":"SUM('>>>:<<<'!T513)","v":0},{"$f":"SUM('>>>:<<<'!U513)","v":0},{"$f":"SUM('>>>:<<<'!V513)","v":0},{"$f":"SUM('>>>:<<<'!W513)","v":0},{"$f":"SUM('>>>:<<<'!X513)","v":0},{"$f":"SUM('>>>:<<<'!Y513)","v":0},{"$f":"SUM('>>>:<<<'!Z513)","v":0},{"$f":"SUM('>>>:<<<'!AA513)","v":0},{"$f":"SUM('>>>:<<<'!AB513)","v":0},{"$f":"SUM('>>>:<<<'!AC513)","v":0},{"$f":"SUM('>>>:<<<'!AD513)","v":0},{"$f":"SUM('>>>:<<<'!AE513)","v":0},{"$f":"SUM('>>>:<<<'!AF513)","v":0},{"$f":"SUM('>>>:<<<'!AG513)","v":0},{"$f":"SUM('>>>:<<<'!AH513)","v":0},{"$f":"SUM('>>>:<<<'!AI513)","v":0},{"$f":"SUM('>>>:<<<'!AJ513)","v":0},{"$f":"SUM('>>>:<<<'!AK513)","v":0},{"$f":"SUM('>>>:<<<'!AL513)","v":0},{"$f":"SUM('>>>:<<<'!AM513)","v":0},{"$f":"SUM('>>>:<<<'!AN513)","v":0},{"$f":"SUM('>>>:<<<'!AO513)","v":0},{"$f":"SUM('>>>:<<<'!AP513)","v":0},{"$f":"SUM('>>>:<<<'!AQ513)","v":0},{"$f":"SUM('>>>:<<<'!AR513)","v":0},{"$f":"SUM('>>>:<<<'!AS513)","v":0},{"$f":"SUM('>>>:<<<'!AT513)","v":0},{"$f":"SUM('>>>:<<<'!AU513)","v":0},{"$f":"SUM('>>>:<<<'!AV513)","v":0},{"$f":"SUM('>>>:<<<'!AW513)","v":0},{"$f":"SUM('>>>:<<<'!AX513)","v":0},{"$f":"SUM('>>>:<<<'!AY513)","v":0},{"$f":"SUM('>>>:<<<'!AZ513)","v":0},{"$f":"SUM('>>>:<<<'!BA513)","v":0},{"$f":"SUM('>>>:<<<'!BB513)","v":0},{"$f":"SUM('>>>:<<<'!BC513)","v":0},{"$f":"SUM('>>>:<<<'!BD513)","v":0},{"$f":"SUM('>>>:<<<'!BE513)","v":0},{"$f":"SUM('>>>:<<<'!BF513)","v":0},{"$f":"SUM('>>>:<<<'!BG513)","v":0},{"$f":"SUM('>>>:<<<'!BH513)","v":0},{"$f":"SUM('>>>:<<<'!BI513)","v":0},{"$f":"SUM('>>>:<<<'!BJ513)","v":0},{"$f":"SUM('>>>:<<<'!BK513)","v":0},{"$f":"SUM('>>>:<<<'!BL513)","v":0},{"$f":"SUM('>>>:<<<'!BM513)","v":0},{"$f":"SUM('>>>:<<<'!BN513)","v":0},{"$f":"SUM('>>>:<<<'!BO513)","v":0},{"$f":"SUM('>>>:<<<'!BP513)","v":0},{"$f":"SUM('>>>:<<<'!BQ513)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J523)","v":0},{"$f":"SUM('>>>:<<<'!K523)","v":0},{"$f":"SUM('>>>:<<<'!L523)","v":0},{"$f":"SUM('>>>:<<<'!M523)","v":0},{"$f":"SUM('>>>:<<<'!N523)","v":0},{"$f":"SUM('>>>:<<<'!O523)","v":0},{"$f":"SUM('>>>:<<<'!P523)","v":0},{"$f":"SUM('>>>:<<<'!Q523)","v":0},{"$f":"SUM('>>>:<<<'!R523)","v":0},{"$f":"SUM('>>>:<<<'!S523)","v":0},{"$f":"SUM('>>>:<<<'!T523)","v":0},{"$f":"SUM('>>>:<<<'!U523)","v":0},{"$f":"SUM('>>>:<<<'!V523)","v":0},{"$f":"SUM('>>>:<<<'!W523)","v":0},{"$f":"SUM('>>>:<<<'!X523)","v":0},{"$f":"SUM('>>>:<<<'!Y523)","v":0},{"$f":"SUM('>>>:<<<'!Z523)","v":0},{"$f":"SUM('>>>:<<<'!AA523)","v":0},{"$f":"SUM('>>>:<<<'!AB523)","v":0},{"$f":"SUM('>>>:<<<'!AC523)","v":0},{"$f":"SUM('>>>:<<<'!AD523)","v":0},{"$f":"SUM('>>>:<<<'!AE523)","v":0},{"$f":"SUM('>>>:<<<'!AF523)","v":0},{"$f":"SUM('>>>:<<<'!AG523)","v":0},{"$f":"SUM('>>>:<<<'!AH523)","v":0},{"$f":"SUM('>>>:<<<'!AI523)","v":0},{"$f":"SUM('>>>:<<<'!AJ523)","v":0},{"$f":"SUM('>>>:<<<'!AK523)","v":0},{"$f":"SUM('>>>:<<<'!AL523)","v":0},{"$f":"SUM('>>>:<<<'!AM523)","v":0},{"$f":"SUM('>>>:<<<'!AN523)","v":0},{"$f":"SUM('>>>:<<<'!AO523)","v":0},{"$f":"SUM('>>>:<<<'!AP523)","v":0},{"$f":"SUM('>>>:<<<'!AQ523)","v":0},{"$f":"SUM('>>>:<<<'!AR523)","v":0},{"$f":"SUM('>>>:<<<'!AS523)","v":0},{"$f":"SUM('>>>:<<<'!AT523)","v":0},{"$f":"SUM('>>>:<<<'!AU523)","v":0},{"$f":"SUM('>>>:<<<'!AV523)","v":0},{"$f":"SUM('>>>:<<<'!AW523)","v":0},{"$f":"SUM('>>>:<<<'!AX523)","v":0},{"$f":"SUM('>>>:<<<'!AY523)","v":0},{"$f":"SUM('>>>:<<<'!AZ523)","v":0},{"$f":"SUM('>>>:<<<'!BA523)","v":0},{"$f":"SUM('>>>:<<<'!BB523)","v":0},{"$f":"SUM('>>>:<<<'!BC523)","v":0},{"$f":"SUM('>>>:<<<'!BD523)","v":0},{"$f":"SUM('>>>:<<<'!BE523)","v":0},{"$f":"SUM('>>>:<<<'!BF523)","v":0},{"$f":"SUM('>>>:<<<'!BG523)","v":0},{"$f":"SUM('>>>:<<<'!BH523)","v":0},{"$f":"SUM('>>>:<<<'!BI523)","v":0},{"$f":"SUM('>>>:<<<'!BJ523)","v":0},{"$f":"SUM('>>>:<<<'!BK523)","v":0},{"$f":"SUM('>>>:<<<'!BL523)","v":0},{"$f":"SUM('>>>:<<<'!BM523)","v":0},{"$f":"SUM('>>>:<<<'!BN523)","v":0},{"$f":"SUM('>>>:<<<'!BO523)","v":0},{"$f":"SUM('>>>:<<<'!BP523)","v":0},{"$f":"SUM('>>>:<<<'!BQ523)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J567)","v":0},{"$f":"SUM('>>>:<<<'!K567)","v":0},{"$f":"SUM('>>>:<<<'!L567)","v":0},{"$f":"SUM('>>>:<<<'!M567)","v":0},{"$f":"SUM('>>>:<<<'!N567)","v":0},{"$f":"SUM('>>>:<<<'!O567)","v":0},{"$f":"SUM('>>>:<<<'!P567)","v":0},{"$f":"SUM('>>>:<<<'!Q567)","v":0},{"$f":"SUM('>>>:<<<'!R567)","v":0},{"$f":"SUM('>>>:<<<'!S567)","v":0},{"$f":"SUM('>>>:<<<'!T567)","v":0},{"$f":"SUM('>>>:<<<'!U567)","v":0},{"$f":"SUM('>>>:<<<'!V567)","v":0},{"$f":"SUM('>>>:<<<'!W567)","v":0},{"$f":"SUM('>>>:<<<'!X567)","v":0},{"$f":"SUM('>>>:<<<'!Y567)","v":0},{"$f":"SUM('>>>:<<<'!Z567)","v":0},{"$f":"SUM('>>>:<<<'!AA567)","v":0},{"$f":"SUM('>>>:<<<'!AB567)","v":0},{"$f":"SUM('>>>:<<<'!AC567)","v":0},{"$f":"SUM('>>>:<<<'!AD567)","v":0},{"$f":"SUM('>>>:<<<'!AE567)","v":0},{"$f":"SUM('>>>:<<<'!AF567)","v":0},{"$f":"SUM('>>>:<<<'!AG567)","v":0},{"$f":"SUM('>>>:<<<'!AH567)","v":0},{"$f":"SUM('>>>:<<<'!AI567)","v":0},{"$f":"SUM('>>>:<<<'!AJ567)","v":0},{"$f":"SUM('>>>:<<<'!AK567)","v":0},{"$f":"SUM('>>>:<<<'!AL567)","v":0},{"$f":"SUM('>>>:<<<'!AM567)","v":0},{"$f":"SUM('>>>:<<<'!AN567)","v":0},{"$f":"SUM('>>>:<<<'!AO567)","v":0},{"$f":"SUM('>>>:<<<'!AP567)","v":0},{"$f":"SUM('>>>:<<<'!AQ567)","v":0},{"$f":"SUM('>>>:<<<'!AR567)","v":0},{"$f":"SUM('>>>:<<<'!AS567)","v":0},{"$f":"SUM('>>>:<<<'!AT567)","v":0},{"$f":"SUM('>>>:<<<'!AU567)","v":0},{"$f":"SUM('>>>:<<<'!AV567)","v":0},{"$f":"SUM('>>>:<<<'!AW567)","v":0},{"$f":"SUM('>>>:<<<'!AX567)","v":0},{"$f":"SUM('>>>:<<<'!AY567)","v":0},{"$f":"SUM('>>>:<<<'!AZ567)","v":0},{"$f":"SUM('>>>:<<<'!BA567)","v":0},{"$f":"SUM('>>>:<<<'!BB567)","v":0},{"$f":"SUM('>>>:<<<'!BC567)","v":0},{"$f":"SUM('>>>:<<<'!BD567)","v":0},{"$f":"SUM('>>>:<<<'!BE567)","v":0},{"$f":"SUM('>>>:<<<'!BF567)","v":0},{"$f":"SUM('>>>:<<<'!BG567)","v":0},{"$f":"SUM('>>>:<<<'!BH567)","v":0},{"$f":"SUM('>>>:<<<'!BI567)","v":0},{"$f":"SUM('>>>:<<<'!BJ567)","v":0},{"$f":"SUM('>>>:<<<'!BK567)","v":0},{"$f":"SUM('>>>:<<<'!BL567)","v":0},{"$f":"SUM('>>>:<<<'!BM567)","v":0},{"$f":"SUM('>>>:<<<'!BN567)","v":0},{"$f":"SUM('>>>:<<<'!BO567)","v":0},{"$f":"SUM('>>>:<<<'!BP567)","v":0},{"$f":"SUM('>>>:<<<'!BQ567)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J577)","v":0},{"$f":"SUM('>>>:<<<'!K577)","v":0},{"$f":"SUM('>>>:<<<'!L577)","v":0},{"$f":"SUM('>>>:<<<'!M577)","v":0},{"$f":"SUM('>>>:<<<'!N577)","v":0},{"$f":"SUM('>>>:<<<'!O577)","v":0},{"$f":"SUM('>>>:<<<'!P577)","v":0},{"$f":"SUM('>>>:<<<'!Q577)","v":0},{"$f":"SUM('>>>:<<<'!R577)","v":0},{"$f":"SUM('>>>:<<<'!S577)","v":0},{"$f":"SUM('>>>:<<<'!T577)","v":0},{"$f":"SUM('>>>:<<<'!U577)","v":0},{"$f":"SUM('>>>:<<<'!V577)","v":0},{"$f":"SUM('>>>:<<<'!W577)","v":0},{"$f":"SUM('>>>:<<<'!X577)","v":0},{"$f":"SUM('>>>:<<<'!Y577)","v":0},{"$f":"SUM('>>>:<<<'!Z577)","v":0},{"$f":"SUM('>>>:<<<'!AA577)","v":0},{"$f":"SUM('>>>:<<<'!AB577)","v":0},{"$f":"SUM('>>>:<<<'!AC577)","v":0},{"$f":"SUM('>>>:<<<'!AD577)","v":0},{"$f":"SUM('>>>:<<<'!AE577)","v":0},{"$f":"SUM('>>>:<<<'!AF577)","v":0},{"$f":"SUM('>>>:<<<'!AG577)","v":0},{"$f":"SUM('>>>:<<<'!AH577)","v":0},{"$f":"SUM('>>>:<<<'!AI577)","v":0},{"$f":"SUM('>>>:<<<'!AJ577)","v":0},{"$f":"SUM('>>>:<<<'!AK577)","v":0},{"$f":"SUM('>>>:<<<'!AL577)","v":0},{"$f":"SUM('>>>:<<<'!AM577)","v":0},{"$f":"SUM('>>>:<<<'!AN577)","v":0},{"$f":"SUM('>>>:<<<'!AO577)","v":0},{"$f":"SUM('>>>:<<<'!AP577)","v":0},{"$f":"SUM('>>>:<<<'!AQ577)","v":0},{"$f":"SUM('>>>:<<<'!AR577)","v":0},{"$f":"SUM('>>>:<<<'!AS577)","v":0},{"$f":"SUM('>>>:<<<'!AT577)","v":0},{"$f":"SUM('>>>:<<<'!AU577)","v":0},{"$f":"SUM('>>>:<<<'!AV577)","v":0},{"$f":"SUM('>>>:<<<'!AW577)","v":0},{"$f":"SUM('>>>:<<<'!AX577)","v":0},{"$f":"SUM('>>>:<<<'!AY577)","v":0},{"$f":"SUM('>>>:<<<'!AZ577)","v":0},{"$f":"SUM('>>>:<<<'!BA577)","v":0},{"$f":"SUM('>>>:<<<'!BB577)","v":0},{"$f":"SUM('>>>:<<<'!BC577)","v":0},{"$f":"SUM('>>>:<<<'!BD577)","v":0},{"$f":"SUM('>>>:<<<'!BE577)","v":0},{"$f":"SUM('>>>:<<<'!BF577)","v":0},{"$f":"SUM('>>>:<<<'!BG577)","v":0},{"$f":"SUM('>>>:<<<'!BH577)","v":0},{"$f":"SUM('>>>:<<<'!BI577)","v":0},{"$f":"SUM('>>>:<<<'!BJ577)","v":0},{"$f":"SUM('>>>:<<<'!BK577)","v":0},{"$f":"SUM('>>>:<<<'!BL577)","v":0},{"$f":"SUM('>>>:<<<'!BM577)","v":0},{"$f":"SUM('>>>:<<<'!BN577)","v":0},{"$f":"SUM('>>>:<<<'!BO577)","v":0},{"$f":"SUM('>>>:<<<'!BP577)","v":0},{"$f":"SUM('>>>:<<<'!BQ577)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J587)","v":0},{"$f":"SUM('>>>:<<<'!K587)","v":0},{"$f":"SUM('>>>:<<<'!L587)","v":0},{"$f":"SUM('>>>:<<<'!M587)","v":0},{"$f":"SUM('>>>:<<<'!N587)","v":0},{"$f":"SUM('>>>:<<<'!O587)","v":0},{"$f":"SUM('>>>:<<<'!P587)","v":0},{"$f":"SUM('>>>:<<<'!Q587)","v":0},{"$f":"SUM('>>>:<<<'!R587)","v":0},{"$f":"SUM('>>>:<<<'!S587)","v":0},{"$f":"SUM('>>>:<<<'!T587)","v":0},{"$f":"SUM('>>>:<<<'!U587)","v":0},{"$f":"SUM('>>>:<<<'!V587)","v":0},{"$f":"SUM('>>>:<<<'!W587)","v":0},{"$f":"SUM('>>>:<<<'!X587)","v":0},{"$f":"SUM('>>>:<<<'!Y587)","v":0},{"$f":"SUM('>>>:<<<'!Z587)","v":0},{"$f":"SUM('>>>:<<<'!AA587)","v":0},{"$f":"SUM('>>>:<<<'!AB587)","v":0},{"$f":"SUM('>>>:<<<'!AC587)","v":0},{"$f":"SUM('>>>:<<<'!AD587)","v":0},{"$f":"SUM('>>>:<<<'!AE587)","v":0},{"$f":"SUM('>>>:<<<'!AF587)","v":0},{"$f":"SUM('>>>:<<<'!AG587)","v":0},{"$f":"SUM('>>>:<<<'!AH587)","v":0},{"$f":"SUM('>>>:<<<'!AI587)","v":0},{"$f":"SUM('>>>:<<<'!AJ587)","v":0},{"$f":"SUM('>>>:<<<'!AK587)","v":0},{"$f":"SUM('>>>:<<<'!AL587)","v":0},{"$f":"SUM('>>>:<<<'!AM587)","v":0},{"$f":"SUM('>>>:<<<'!AN587)","v":0},{"$f":"SUM('>>>:<<<'!AO587)","v":0},{"$f":"SUM('>>>:<<<'!AP587)","v":0},{"$f":"SUM('>>>:<<<'!AQ587)","v":0},{"$f":"SUM('>>>:<<<'!AR587)","v":0},{"$f":"SUM('>>>:<<<'!AS587)","v":0},{"$f":"SUM('>>>:<<<'!AT587)","v":0},{"$f":"SUM('>>>:<<<'!AU587)","v":0},{"$f":"SUM('>>>:<<<'!AV587)","v":0},{"$f":"SUM('>>>:<<<'!AW587)","v":0},{"$f":"SUM('>>>:<<<'!AX587)","v":0},{"$f":"SUM('>>>:<<<'!AY587)","v":0},{"$f":"SUM('>>>:<<<'!AZ587)","v":0},{"$f":"SUM('>>>:<<<'!BA587)","v":0},{"$f":"SUM('>>>:<<<'!BB587)","v":0},{"$f":"SUM('>>>:<<<'!BC587)","v":0},{"$f":"SUM('>>>:<<<'!BD587)","v":0},{"$f":"SUM('>>>:<<<'!BE587)","v":0},{"$f":"SUM('>>>:<<<'!BF587)","v":0},{"$f":"SUM('>>>:<<<'!BG587)","v":0},{"$f":"SUM('>>>:<<<'!BH587)","v":0},{"$f":"SUM('>>>:<<<'!BI587)","v":0},{"$f":"SUM('>>>:<<<'!BJ587)","v":0},{"$f":"SUM('>>>:<<<'!BK587)","v":0},{"$f":"SUM('>>>:<<<'!BL587)","v":0},{"$f":"SUM('>>>:<<<'!BM587)","v":0},{"$f":"SUM('>>>:<<<'!BN587)","v":0},{"$f":"SUM('>>>:<<<'!BO587)","v":0},{"$f":"SUM('>>>:<<<'!BP587)","v":0},{"$f":"SUM('>>>:<<<'!BQ587)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"J587*$D597","v":0},{"$f":"SUM('>>>:<<<'!K597)","v":0},{"$f":"SUM('>>>:<<<'!L597)","v":0},{"$f":"SUM('>>>:<<<'!M597)","v":0},{"$f":"SUM('>>>:<<<'!N597)","v":0},{"$f":"SUM('>>>:<<<'!O597)","v":0},{"$f":"SUM('>>>:<<<'!P597)","v":0},{"$f":"SUM('>>>:<<<'!Q597)","v":0},{"$f":"SUM('>>>:<<<'!R597)","v":0},{"$f":"SUM('>>>:<<<'!S597)","v":0},{"$f":"SUM('>>>:<<<'!T597)","v":0},{"$f":"SUM('>>>:<<<'!U597)","v":0},{"$f":"SUM('>>>:<<<'!V597)","v":0},{"$f":"SUM('>>>:<<<'!W597)","v":0},{"$f":"SUM('>>>:<<<'!X597)","v":0},{"$f":"SUM('>>>:<<<'!Y597)","v":0},{"$f":"SUM('>>>:<<<'!Z597)","v":0},{"$f":"SUM('>>>:<<<'!AA597)","v":0},{"$f":"SUM('>>>:<<<'!AB597)","v":0},{"$f":"SUM('>>>:<<<'!AC597)","v":0},{"$f":"SUM('>>>:<<<'!AD597)","v":0},{"$f":"SUM('>>>:<<<'!AE597)","v":0},{"$f":"SUM('>>>:<<<'!AF597)","v":0},{"$f":"SUM('>>>:<<<'!AG597)","v":0},{"$f":"SUM('>>>:<<<'!AH597)","v":0},{"$f":"SUM('>>>:<<<'!AI597)","v":0},{"$f":"SUM('>>>:<<<'!AJ597)","v":0},{"$f":"SUM('>>>:<<<'!AK597)","v":0},{"$f":"SUM('>>>:<<<'!AL597)","v":0},{"$f":"SUM('>>>:<<<'!AM597)","v":0},{"$f":"SUM('>>>:<<<'!AN597)","v":0},{"$f":"SUM('>>>:<<<'!AO597)","v":0},{"$f":"SUM('>>>:<<<'!AP597)","v":0},{"$f":"SUM('>>>:<<<'!AQ597)","v":0},{"$f":"SUM('>>>:<<<'!AR597)","v":0},{"$f":"SUM('>>>:<<<'!AS597)","v":0},{"$f":"SUM('>>>:<<<'!AT597)","v":0},{"$f":"SUM('>>>:<<<'!AU597)","v":0},{"$f":"SUM('>>>:<<<'!AV597)","v":0},{"$f":"SUM('>>>:<<<'!AW597)","v":0},{"$f":"SUM('>>>:<<<'!AX597)","v":0},{"$f":"SUM('>>>:<<<'!AY597)","v":0},{"$f":"SUM('>>>:<<<'!AZ597)","v":0},{"$f":"SUM('>>>:<<<'!BA597)","v":0},{"$f":"SUM('>>>:<<<'!BB597)","v":0},{"$f":"SUM('>>>:<<<'!BC597)","v":0},{"$f":"SUM('>>>:<<<'!BD597)","v":0},{"$f":"SUM('>>>:<<<'!BE597)","v":0},{"$f":"SUM('>>>:<<<'!BF597)","v":0},{"$f":"SUM('>>>:<<<'!BG597)","v":0},{"$f":"SUM('>>>:<<<'!BH597)","v":0},{"$f":"SUM('>>>:<<<'!BI597)","v":0},{"$f":"SUM('>>>:<<<'!BJ597)","v":0},{"$f":"SUM('>>>:<<<'!BK597)","v":0},{"$f":"SUM('>>>:<<<'!BL597)","v":0},{"$f":"SUM('>>>:<<<'!BM597)","v":0},{"$f":"SUM('>>>:<<<'!BN597)","v":0},{"$f":"SUM('>>>:<<<'!BO597)","v":0},{"$f":"SUM('>>>:<<<'!BP597)","v":0},{"$f":"SUM('>>>:<<<'!BQ597)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J604)","v":0},{"$f":"SUM('>>>:<<<'!K604)","v":0},{"$f":"SUM('>>>:<<<'!L604)","v":0},{"$f":"SUM('>>>:<<<'!M604)","v":0},{"$f":"SUM('>>>:<<<'!N604)","v":0},{"$f":"SUM('>>>:<<<'!O604)","v":0},{"$f":"SUM('>>>:<<<'!P604)","v":0},{"$f":"SUM('>>>:<<<'!Q604)","v":0},{"$f":"SUM('>>>:<<<'!R604)","v":0},{"$f":"SUM('>>>:<<<'!S604)","v":0},{"$f":"SUM('>>>:<<<'!T604)","v":0},{"$f":"SUM('>>>:<<<'!U604)","v":0},{"$f":"SUM('>>>:<<<'!V604)","v":0},{"$f":"SUM('>>>:<<<'!W604)","v":0},{"$f":"SUM('>>>:<<<'!X604)","v":0},{"$f":"SUM('>>>:<<<'!Y604)","v":0},{"$f":"SUM('>>>:<<<'!Z604)","v":0},{"$f":"SUM('>>>:<<<'!AA604)","v":0},{"$f":"SUM('>>>:<<<'!AB604)","v":0},{"$f":"SUM('>>>:<<<'!AC604)","v":0},{"$f":"SUM('>>>:<<<'!AD604)","v":0},{"$f":"SUM('>>>:<<<'!AE604)","v":0},{"$f":"SUM('>>>:<<<'!AF604)","v":0},{"$f":"SUM('>>>:<<<'!AG604)","v":0},{"$f":"SUM('>>>:<<<'!AH604)","v":0},{"$f":"SUM('>>>:<<<'!AI604)","v":0},{"$f":"SUM('>>>:<<<'!AJ604)","v":0},{"$f":"SUM('>>>:<<<'!AK604)","v":0},{"$f":"SUM('>>>:<<<'!AL604)","v":0},{"$f":"SUM('>>>:<<<'!AM604)","v":0},{"$f":"SUM('>>>:<<<'!AN604)","v":0},{"$f":"SUM('>>>:<<<'!AO604)","v":0},{"$f":"SUM('>>>:<<<'!AP604)","v":0},{"$f":"SUM('>>>:<<<'!AQ604)","v":0},{"$f":"SUM('>>>:<<<'!AR604)","v":0},{"$f":"SUM('>>>:<<<'!AS604)","v":0},{"$f":"SUM('>>>:<<<'!AT604)","v":0},{"$f":"SUM('>>>:<<<'!AU604)","v":0},{"$f":"SUM('>>>:<<<'!AV604)","v":0},{"$f":"SUM('>>>:<<<'!AW604)","v":0},{"$f":"SUM('>>>:<<<'!AX604)","v":0},{"$f":"SUM('>>>:<<<'!AY604)","v":0},{"$f":"SUM('>>>:<<<'!AZ604)","v":0},{"$f":"SUM('>>>:<<<'!BA604)","v":0},{"$f":"SUM('>>>:<<<'!BB604)","v":0},{"$f":"SUM('>>>:<<<'!BC604)","v":0},{"$f":"SUM('>>>:<<<'!BD604)","v":0},{"$f":"SUM('>>>:<<<'!BE604)","v":0},{"$f":"SUM('>>>:<<<'!BF604)","v":0},{"$f":"SUM('>>>:<<<'!BG604)","v":0},{"$f":"SUM('>>>:<<<'!BH604)","v":0},{"$f":"SUM('>>>:<<<'!BI604)","v":0},{"$f":"SUM('>>>:<<<'!BJ604)","v":0},{"$f":"SUM('>>>:<<<'!BK604)","v":0},{"$f":"SUM('>>>:<<<'!BL604)","v":0},{"$f":"SUM('>>>:<<<'!BM604)","v":0},{"$f":"SUM('>>>:<<<'!BN604)","v":0},{"$f":"SUM('>>>:<<<'!BO604)","v":0},{"$f":"SUM('>>>:<<<'!BP604)","v":0},{"$f":"SUM('>>>:<<<'!BQ604)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J614)","v":0},{"$f":"SUM('>>>:<<<'!K614)","v":0},{"$f":"SUM('>>>:<<<'!L614)","v":0},{"$f":"SUM('>>>:<<<'!M614)","v":0},{"$f":"SUM('>>>:<<<'!N614)","v":0},{"$f":"SUM('>>>:<<<'!O614)","v":0},{"$f":"SUM('>>>:<<<'!P614)","v":0},{"$f":"SUM('>>>:<<<'!Q614)","v":0},{"$f":"SUM('>>>:<<<'!R614)","v":0},{"$f":"SUM('>>>:<<<'!S614)","v":0},{"$f":"SUM('>>>:<<<'!T614)","v":0},{"$f":"SUM('>>>:<<<'!U614)","v":0},{"$f":"SUM('>>>:<<<'!V614)","v":0},{"$f":"SUM('>>>:<<<'!W614)","v":0},{"$f":"SUM('>>>:<<<'!X614)","v":0},{"$f":"SUM('>>>:<<<'!Y614)","v":0},{"$f":"SUM('>>>:<<<'!Z614)","v":0},{"$f":"SUM('>>>:<<<'!AA614)","v":0},{"$f":"SUM('>>>:<<<'!AB614)","v":0},{"$f":"SUM('>>>:<<<'!AC614)","v":0},{"$f":"SUM('>>>:<<<'!AD614)","v":0},{"$f":"SUM('>>>:<<<'!AE614)","v":0},{"$f":"SUM('>>>:<<<'!AF614)","v":0},{"$f":"SUM('>>>:<<<'!AG614)","v":0},{"$f":"SUM('>>>:<<<'!AH614)","v":0},{"$f":"SUM('>>>:<<<'!AI614)","v":0},{"$f":"SUM('>>>:<<<'!AJ614)","v":0},{"$f":"SUM('>>>:<<<'!AK614)","v":0},{"$f":"SUM('>>>:<<<'!AL614)","v":0},{"$f":"SUM('>>>:<<<'!AM614)","v":0},{"$f":"SUM('>>>:<<<'!AN614)","v":0},{"$f":"SUM('>>>:<<<'!AO614)","v":0},{"$f":"SUM('>>>:<<<'!AP614)","v":0},{"$f":"SUM('>>>:<<<'!AQ614)","v":0},{"$f":"SUM('>>>:<<<'!AR614)","v":0},{"$f":"SUM('>>>:<<<'!AS614)","v":0},{"$f":"SUM('>>>:<<<'!AT614)","v":0},{"$f":"SUM('>>>:<<<'!AU614)","v":0},{"$f":"SUM('>>>:<<<'!AV614)","v":0},{"$f":"SUM('>>>:<<<'!AW614)","v":0},{"$f":"SUM('>>>:<<<'!AX614)","v":0},{"$f":"SUM('>>>:<<<'!AY614)","v":0},{"$f":"SUM('>>>:<<<'!AZ614)","v":0},{"$f":"SUM('>>>:<<<'!BA614)","v":0},{"$f":"SUM('>>>:<<<'!BB614)","v":0},{"$f":"SUM('>>>:<<<'!BC614)","v":0},{"$f":"SUM('>>>:<<<'!BD614)","v":0},{"$f":"SUM('>>>:<<<'!BE614)","v":0},{"$f":"SUM('>>>:<<<'!BF614)","v":0},{"$f":"SUM('>>>:<<<'!BG614)","v":0},{"$f":"SUM('>>>:<<<'!BH614)","v":0},{"$f":"SUM('>>>:<<<'!BI614)","v":0},{"$f":"SUM('>>>:<<<'!BJ614)","v":0},{"$f":"SUM('>>>:<<<'!BK614)","v":0},{"$f":"SUM('>>>:<<<'!BL614)","v":0},{"$f":"SUM('>>>:<<<'!BM614)","v":0},{"$f":"SUM('>>>:<<<'!BN614)","v":0},{"$f":"SUM('>>>:<<<'!BO614)","v":0},{"$f":"SUM('>>>:<<<'!BP614)","v":0},{"$f":"SUM('>>>:<<<'!BQ614)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J617:BQ617)","v":0},null,null,null,null,null,{"$f":"J512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP512","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J618:BQ618)","v":0},null,null,null,null,null,{"$f":"J523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP523","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J619:BQ619)","v":0},null,null,null,null,null,{"$f":"J513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP513","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J567","v":0},{"$f":"K567","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J577","v":0},{"$f":"K577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J587","v":0},{"$f":"K587","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J597","v":0},{"$f":"K597","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP604","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J614","v":0},{"$f":"K614","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J627:BQ627)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J627)","v":0},{"$f":"SUM('>>>:<<<'!K627)","v":0},{"$f":"SUM('>>>:<<<'!L627)","v":0},{"$f":"SUM('>>>:<<<'!M627)","v":0},{"$f":"SUM('>>>:<<<'!N627)","v":0},{"$f":"SUM('>>>:<<<'!O627)","v":0},{"$f":"SUM('>>>:<<<'!P627)","v":0},{"$f":"SUM('>>>:<<<'!Q627)","v":0},{"$f":"SUM('>>>:<<<'!R627)","v":0},{"$f":"SUM('>>>:<<<'!S627)","v":0},{"$f":"SUM('>>>:<<<'!T627)","v":0},{"$f":"SUM('>>>:<<<'!U627)","v":0},{"$f":"SUM('>>>:<<<'!V627)","v":0},{"$f":"SUM('>>>:<<<'!W627)","v":0},{"$f":"SUM('>>>:<<<'!X627)","v":0},{"$f":"SUM('>>>:<<<'!Y627)","v":0},{"$f":"SUM('>>>:<<<'!Z627)","v":0},{"$f":"SUM('>>>:<<<'!AA627)","v":0},{"$f":"SUM('>>>:<<<'!AB627)","v":0},{"$f":"SUM('>>>:<<<'!AC627)","v":0},{"$f":"SUM('>>>:<<<'!AD627)","v":0},{"$f":"SUM('>>>:<<<'!AE627)","v":0},{"$f":"SUM('>>>:<<<'!AF627)","v":0},{"$f":"SUM('>>>:<<<'!AG627)","v":0},{"$f":"SUM('>>>:<<<'!AH627)","v":0},{"$f":"SUM('>>>:<<<'!AI627)","v":0},{"$f":"SUM('>>>:<<<'!AJ627)","v":0},{"$f":"SUM('>>>:<<<'!AK627)","v":0},{"$f":"SUM('>>>:<<<'!AL627)","v":0},{"$f":"SUM('>>>:<<<'!AM627)","v":0},{"$f":"SUM('>>>:<<<'!AN627)","v":0},{"$f":"SUM('>>>:<<<'!AO627)","v":0},{"$f":"SUM('>>>:<<<'!AP627)","v":0},{"$f":"SUM('>>>:<<<'!AQ627)","v":0},{"$f":"SUM('>>>:<<<'!AR627)","v":0},{"$f":"SUM('>>>:<<<'!AS627)","v":0},{"$f":"SUM('>>>:<<<'!AT627)","v":0},{"$f":"SUM('>>>:<<<'!AU627)","v":0},{"$f":"SUM('>>>:<<<'!AV627)","v":0},{"$f":"SUM('>>>:<<<'!AW627)","v":0},{"$f":"SUM('>>>:<<<'!AX627)","v":0},{"$f":"SUM('>>>:<<<'!AY627)","v":0},{"$f":"SUM('>>>:<<<'!AZ627)","v":0},{"$f":"SUM('>>>:<<<'!BA627)","v":0},{"$f":"SUM('>>>:<<<'!BB627)","v":0},{"$f":"SUM('>>>:<<<'!BC627)","v":0},{"$f":"SUM('>>>:<<<'!BD627)","v":0},{"$f":"SUM('>>>:<<<'!BE627)","v":0},{"$f":"SUM('>>>:<<<'!BF627)","v":0},{"$f":"SUM('>>>:<<<'!BG627)","v":0},{"$f":"SUM('>>>:<<<'!BH627)","v":0},{"$f":"SUM('>>>:<<<'!BI627)","v":0},{"$f":"SUM('>>>:<<<'!BJ627)","v":0},{"$f":"SUM('>>>:<<<'!BK627)","v":0},{"$f":"SUM('>>>:<<<'!BL627)","v":0},{"$f":"SUM('>>>:<<<'!BM627)","v":0},{"$f":"SUM('>>>:<<<'!BN627)","v":0},{"$f":"SUM('>>>:<<<'!BO627)","v":0},{"$f":"SUM('>>>:<<<'!BP627)","v":0},{"$f":"SUM('>>>:<<<'!BQ627)","v":0}]
[]
[null,"MTHW"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J633)","v":0},{"$f":"SUM('>>>:<<<'!K633)","v":0},{"$f":"SUM('>>>:<<<'!L633)","v":0},{"$f":"SUM('>>>:<<<'!M633)","v":0},{"$f":"SUM('>>>:<<<'!N633)","v":0},{"$f":"SUM('>>>:<<<'!O633)","v":0},{"$f":"SUM('>>>:<<<'!P633)","v":0},{"$f":"SUM('>>>:<<<'!Q633)","v":0},{"$f":"SUM('>>>:<<<'!R633)","v":0},{"$f":"SUM('>>>:<<<'!S633)","v":0},{"$f":"SUM('>>>:<<<'!T633)","v":0},{"$f":"SUM('>>>:<<<'!U633)","v":0},{"$f":"SUM('>>>:<<<'!V633)","v":0},{"$f":"SUM('>>>:<<<'!W633)","v":0},{"$f":"SUM('>>>:<<<'!X633)","v":0},{"$f":"SUM('>>>:<<<'!Y633)","v":0},{"$f":"SUM('>>>:<<<'!Z633)","v":0},{"$f":"SUM('>>>:<<<'!AA633)","v":0},{"$f":"SUM('>>>:<<<'!AB633)","v":0},{"$f":"SUM('>>>:<<<'!AC633)","v":0},{"$f":"SUM('>>>:<<<'!AD633)","v":0},{"$f":"SUM('>>>:<<<'!AE633)","v":0},{"$f":"SUM('>>>:<<<'!AF633)","v":0},{"$f":"SUM('>>>:<<<'!AG633)","v":0},{"$f":"SUM('>>>:<<<'!AH633)","v":0},{"$f":"SUM('>>>:<<<'!AI633)","v":0},{"$f":"SUM('>>>:<<<'!AJ633)","v":0},{"$f":"SUM('>>>:<<<'!AK633)","v":0},{"$f":"SUM('>>>:<<<'!AL633)","v":0},{"$f":"SUM('>>>:<<<'!AM633)","v":0},{"$f":"SUM('>>>:<<<'!AN633)","v":0},{"$f":"SUM('>>>:<<<'!AO633)","v":0},{"$f":"SUM('>>>:<<<'!AP633)","v":0},{"$f":"SUM('>>>:<<<'!AQ633)","v":0},{"$f":"SUM('>>>:<<<'!AR633)","v":0},{"$f":"SUM('>>>:<<<'!AS633)","v":0},{"$f":"SUM('>>>:<<<'!AT633)","v":0},{"$f":"SUM('>>>:<<<'!AU633)","v":0},{"$f":"SUM('>>>:<<<'!AV633)","v":0},{"$f":"SUM('>>>:<<<'!AW633)","v":0},{"$f":"SUM('>>>:<<<'!AX633)","v":0},{"$f":"SUM('>>>:<<<'!AY633)","v":0},{"$f":"SUM('>>>:<<<'!AZ633)","v":0},{"$f":"SUM('>>>:<<<'!BA633)","v":0},{"$f":"SUM('>>>:<<<'!BB633)","v":0},{"$f":"SUM('>>>:<<<'!BC633)","v":0},{"$f":"SUM('>>>:<<<'!BD633)","v":0},{"$f":"SUM('>>>:<<<'!BE633)","v":0},{"$f":"SUM('>>>:<<<'!BF633)","v":0},{"$f":"SUM('>>>:<<<'!BG633)","v":0},{"$f":"SUM('>>>:<<<'!BH633)","v":0},{"$f":"SUM('>>>:<<<'!BI633)","v":0},{"$f":"SUM('>>>:<<<'!BJ633)","v":0},{"$f":"SUM('>>>:<<<'!BK633)","v":0},{"$f":"SUM('>>>:<<<'!BL633)","v":0},{"$f":"SUM('>>>:<<<'!BM633)","v":0},{"$f":"SUM('>>>:<<<'!BN633)","v":0},{"$f":"SUM('>>>:<<<'!BO633)","v":0},{"$f":"SUM('>>>:<<<'!BP633)","v":0},{"$f":"SUM('>>>:<<<'!BQ633)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J636:BQ636)","v":0},null,null,null,null,null,{"$f":"SUM(J617:J619)*J$14","v":0},{"$f":"SUM(K617:K619)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J637:BQ637)","v":0},null,null,null,null,null,{"$f":"SUM(J620:J623)*J$15","v":0},{"$f":"SUM(K620:K623)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J638:BQ638)","v":0},null,null,null,null,null,{"$f":"SUM(J624:J625)*J$15","v":0},{"$f":"SUM(K624:K625)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J640:BQ640)","v":0},null,null,null,null,null,{"$f":"SUM(J636:J639)","v":0},{"$f":"SUM(K636:K639)","v":0},{"$f":"SUM(L636:L639)","v":0},{"$f":"SUM(M636:M639)","v":0},{"$f":"SUM(N636:N639)","v":0},{"$f":"SUM(O636:O639)","v":0},{"$f":"SUM(P636:P639)","v":0},{"$f":"SUM(Q636:Q639)","v":0},{"$f":"SUM(R636:R639)","v":0},{"$f":"SUM(S636:S639)","v":0},{"$f":"SUM(T636:T639)","v":0},{"$f":"SUM(U636:U639)","v":0},{"$f":"SUM(V636:V639)","v":0},{"$f":"SUM(W636:W639)","v":0},{"$f":"SUM(X636:X639)","v":0},{"$f":"SUM(Y636:Y639)","v":0},{"$f":"SUM(Z636:Z639)","v":0},{"$f":"SUM(AA636:AA639)","v":0},{"$f":"SUM(AB636:AB639)","v":0},{"$f":"SUM(AC636:AC639)","v":0},{"$f":"SUM(AD636:AD639)","v":0},{"$f":"SUM(AE636:AE639)","v":0},{"$f":"SUM(AF636:AF639)","v":0},{"$f":"SUM(AG636:AG639)","v":0},{"$f":"SUM(AH636:AH639)","v":0},{"$f":"SUM(AI636:AI639)","v":0},{"$f":"SUM(AJ636:AJ639)","v":0},{"$f":"SUM(AK636:AK639)","v":0},{"$f":"SUM(AL636:AL639)","v":0},{"$f":"SUM(AM636:AM639)","v":0},{"$f":"SUM(AN636:AN639)","v":0},{"$f":"SUM(AO636:AO639)","v":0},{"$f":"SUM(AP636:AP639)","v":0},{"$f":"SUM(AQ636:AQ639)","v":0},{"$f":"SUM(AR636:AR639)","v":0},{"$f":"SUM(AS636:AS639)","v":0},{"$f":"SUM(AT636:AT639)","v":0},{"$f":"SUM(AU636:AU639)","v":0},{"$f":"SUM(AV636:AV639)","v":0},{"$f":"SUM(AW636:AW639)","v":0},{"$f":"SUM(AX636:AX639)","v":0},{"$f":"SUM(AY636:AY639)","v":0},{"$f":"SUM(AZ636:AZ639)","v":0},{"$f":"SUM(BA636:BA639)","v":0},{"$f":"SUM(BB636:BB639)","v":0},{"$f":"SUM(BC636:BC639)","v":0},{"$f":"SUM(BD636:BD639)","v":0},{"$f":"SUM(BE636:BE639)","v":0},{"$f":"SUM(BF636:BF639)","v":0},{"$f":"SUM(BG636:BG639)","v":0},{"$f":"SUM(BH636:BH639)","v":0},{"$f":"SUM(BI636:BI639)","v":0},{"$f":"SUM(BJ636:BJ639)","v":0},{"$f":"SUM(BK636:BK639)","v":0},{"$f":"SUM(BL636:BL639)","v":0},{"$f":"SUM(BM636:BM639)","v":0},{"$f":"SUM(BN636:BN639)","v":0},{"$f":"SUM(BO636:BO639)","v":0},{"$f":"SUM(BP636:BP639)","v":0},{"$f":"SUM(BQ636:BQ639)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J642:BQ642)","v":0},null,null,null,null,null,{"$f":"J633*J$15","v":0},{"$f":"K633*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D636*100)/D642,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D637*100)/D642,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D638*100)/D642,0)","v":0}]
[]
[null,"LCO - MTHW","p/kWh",{"$f":"SUM(D644:D647)","v":0}]
[]
[null,"Steam",null,null,null,null,{"$f":"MAX(G$9:G649)+1","v":5}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J662)","v":0},{"$f":"SUM('>>>:<<<'!K662)","v":0},{"$f":"SUM('>>>:<<<'!L662)","v":0},{"$f":"SUM('>>>:<<<'!M662)","v":0},{"$f":"SUM('>>>:<<<'!N662)","v":0},{"$f":"SUM('>>>:<<<'!O662)","v":0},{"$f":"SUM('>>>:<<<'!P662)","v":0},{"$f":"SUM('>>>:<<<'!Q662)","v":0},{"$f":"SUM('>>>:<<<'!R662)","v":0},{"$f":"SUM('>>>:<<<'!S662)","v":0},{"$f":"SUM('>>>:<<<'!T662)","v":0},{"$f":"SUM('>>>:<<<'!U662)","v":0},{"$f":"SUM('>>>:<<<'!V662)","v":0},{"$f":"SUM('>>>:<<<'!W662)","v":0},{"$f":"SUM('>>>:<<<'!X662)","v":0},{"$f":"SUM('>>>:<<<'!Y662)","v":0},{"$f":"SUM('>>>:<<<'!Z662)","v":0},{"$f":"SUM('>>>:<<<'!AA662)","v":0},{"$f":"SUM('>>>:<<<'!AB662)","v":0},{"$f":"SUM('>>>:<<<'!AC662)","v":0},{"$f":"SUM('>>>:<<<'!AD662)","v":0},{"$f":"SUM('>>>:<<<'!AE662)","v":0},{"$f":"SUM('>>>:<<<'!AF662)","v":0},{"$f":"SUM('>>>:<<<'!AG662)","v":0},{"$f":"SUM('>>>:<<<'!AH662)","v":0},{"$f":"SUM('>>>:<<<'!AI662)","v":0},{"$f":"SUM('>>>:<<<'!AJ662)","v":0},{"$f":"SUM('>>>:<<<'!AK662)","v":0},{"$f":"SUM('>>>:<<<'!AL662)","v":0},{"$f":"SUM('>>>:<<<'!AM662)","v":0},{"$f":"SUM('>>>:<<<'!AN662)","v":0},{"$f":"SUM('>>>:<<<'!AO662)","v":0},{"$f":"SUM('>>>:<<<'!AP662)","v":0},{"$f":"SUM('>>>:<<<'!AQ662)","v":0},{"$f":"SUM('>>>:<<<'!AR662)","v":0},{"$f":"SUM('>>>:<<<'!AS662)","v":0},{"$f":"SUM('>>>:<<<'!AT662)","v":0},{"$f":"SUM('>>>:<<<'!AU662)","v":0},{"$f":"SUM('>>>:<<<'!AV662)","v":0},{"$f":"SUM('>>>:<<<'!AW662)","v":0},{"$f":"SUM('>>>:<<<'!AX662)","v":0},{"$f":"SUM('>>>:<<<'!AY662)","v":0},{"$f":"SUM('>>>:<<<'!AZ662)","v":0},{"$f":"SUM('>>>:<<<'!BA662)","v":0},{"$f":"SUM('>>>:<<<'!BB662)","v":0},{"$f":"SUM('>>>:<<<'!BC662)","v":0},{"$f":"SUM('>>>:<<<'!BD662)","v":0},{"$f":"SUM('>>>:<<<'!BE662)","v":0},{"$f":"SUM('>>>:<<<'!BF662)","v":0},{"$f":"SUM('>>>:<<<'!BG662)","v":0},{"$f":"SUM('>>>:<<<'!BH662)","v":0},{"$f":"SUM('>>>:<<<'!BI662)","v":0},{"$f":"SUM('>>>:<<<'!BJ662)","v":0},{"$f":"SUM('>>>:<<<'!BK662)","v":0},{"$f":"SUM('>>>:<<<'!BL662)","v":0},{"$f":"SUM('>>>:<<<'!BM662)","v":0},{"$f":"SUM('>>>:<<<'!BN662)","v":0},{"$f":"SUM('>>>:<<<'!BO662)","v":0},{"$f":"SUM('>>>:<<<'!BP662)","v":0},{"$f":"SUM('>>>:<<<'!BQ662)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I668","v":0},{"$f":"J668","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J662","v":0},{"$f":"K662","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J665,,,,-MIN(J$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(K665,,,,-MIN(K$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(L665,,,,-MIN(L$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(M665,,,,-MIN(M$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N665,,,,-MIN(N$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O665,,,,-MIN(O$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P665,,,,-MIN(P$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q665,,,,-MIN(Q$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R665,,,,-MIN(R$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S665,,,,-MIN(S$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T665,,,,-MIN(T$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U665,,,,-MIN(U$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V665,,,,-MIN(V$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W665,,,,-MIN(W$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X665,,,,-MIN(X$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y665,,,,-MIN(Y$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z665,,,,-MIN(Z$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA665,,,,-MIN(AA$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB665,,,,-MIN(AB$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC665,,,,-MIN(AC$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD665,,,,-MIN(AD$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE665,,,,-MIN(AE$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF665,,,,-MIN(AF$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG665,,,,-MIN(AG$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH665,,,,-MIN(AH$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI665,,,,-MIN(AI$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ665,,,,-MIN(AJ$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK665,,,,-MIN(AK$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL665,,,,-MIN(AL$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM665,,,,-MIN(AM$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN665,,,,-MIN(AN$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO665,,,,-MIN(AO$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP665,,,,-MIN(AP$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ665,,,,-MIN(AQ$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR665,,,,-MIN(AR$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS665,,,,-MIN(AS$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT665,,,,-MIN(AT$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU665,,,,-MIN(AU$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV665,,,,-MIN(AV$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW665,,,,-MIN(AW$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX665,,,,-MIN(AX$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY665,,,,-MIN(AY$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ665,,,,-MIN(AZ$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA665,,,,-MIN(BA$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB665,,,,-MIN(BB$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC665,,,,-MIN(BC$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD665,,,,-MIN(BD$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE665,,,,-MIN(BE$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF665,,,,-MIN(BF$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG665,,,,-MIN(BG$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH665,,,,-MIN(BH$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI665,,,,-MIN(BI$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ665,,,,-MIN(BJ$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK665,,,,-MIN(BK$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL665,,,,-MIN(BL$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM665,,,,-MIN(BM$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN665,,,,-MIN(BN$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO665,,,,-MIN(BO$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP665,,,,-MIN(BP$5,$E654)))/$E654,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ665,,,,-MIN(BQ$5,$E654)))/$E654,0)","v":0}]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J664:J667)","v":0},{"$f":"SUM(K664:K667)","v":0},{"$f":"SUM(L664:L667)","v":0},{"$f":"SUM(M664:M667)","v":0},{"$f":"SUM(N664:N667)","v":0},{"$f":"SUM(O664:O667)","v":0},{"$f":"SUM(P664:P667)","v":0},{"$f":"SUM(Q664:Q667)","v":0},{"$f":"SUM(R664:R667)","v":0},{"$f":"SUM(S664:S667)","v":0},{"$f":"SUM(T664:T667)","v":0},{"$f":"SUM(U664:U667)","v":0},{"$f":"SUM(V664:V667)","v":0},{"$f":"SUM(W664:W667)","v":0},{"$f":"SUM(X664:X667)","v":0},{"$f":"SUM(Y664:Y667)","v":0},{"$f":"SUM(Z664:Z667)","v":0},{"$f":"SUM(AA664:AA667)","v":0},{"$f":"SUM(AB664:AB667)","v":0},{"$f":"SUM(AC664:AC667)","v":0},{"$f":"SUM(AD664:AD667)","v":0},{"$f":"SUM(AE664:AE667)","v":0},{"$f":"SUM(AF664:AF667)","v":0},{"$f":"SUM(AG664:AG667)","v":0},{"$f":"SUM(AH664:AH667)","v":0},{"$f":"SUM(AI664:AI667)","v":0},{"$f":"SUM(AJ664:AJ667)","v":0},{"$f":"SUM(AK664:AK667)","v":0},{"$f":"SUM(AL664:AL667)","v":0},{"$f":"SUM(AM664:AM667)","v":0},{"$f":"SUM(AN664:AN667)","v":0},{"$f":"SUM(AO664:AO667)","v":0},{"$f":"SUM(AP664:AP667)","v":0},{"$f":"SUM(AQ664:AQ667)","v":0},{"$f":"SUM(AR664:AR667)","v":0},{"$f":"SUM(AS664:AS667)","v":0},{"$f":"SUM(AT664:AT667)","v":0},{"$f":"SUM(AU664:AU667)","v":0},{"$f":"SUM(AV664:AV667)","v":0},{"$f":"SUM(AW664:AW667)","v":0},{"$f":"SUM(AX664:AX667)","v":0},{"$f":"SUM(AY664:AY667)","v":0},{"$f":"SUM(AZ664:AZ667)","v":0},{"$f":"SUM(BA664:BA667)","v":0},{"$f":"SUM(BB664:BB667)","v":0},{"$f":"SUM(BC664:BC667)","v":0},{"$f":"SUM(BD664:BD667)","v":0},{"$f":"SUM(BE664:BE667)","v":0},{"$f":"SUM(BF664:BF667)","v":0},{"$f":"SUM(BG664:BG667)","v":0},{"$f":"SUM(BH664:BH667)","v":0},{"$f":"SUM(BI664:BI667)","v":0},{"$f":"SUM(BJ664:BJ667)","v":0},{"$f":"SUM(BK664:BK667)","v":0},{"$f":"SUM(BL664:BL667)","v":0},{"$f":"SUM(BM664:BM667)","v":0},{"$f":"SUM(BN664:BN667)","v":0},{"$f":"SUM(BO664:BO667)","v":0},{"$f":"SUM(BP664:BP667)","v":0},{"$f":"SUM(BQ664:BQ667)","v":0}]
[]
[null,"Cost of additions","£",{"$f":"SUM(J670:BQ670)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J670)","v":0},{"$f":"SUM('>>>:<<<'!K670)","v":0},{"$f":"SUM('>>>:<<<'!L670)","v":0},{"$f":"SUM('>>>:<<<'!M670)","v":0},{"$f":"SUM('>>>:<<<'!N670)","v":0},{"$f":"SUM('>>>:<<<'!O670)","v":0},{"$f":"SUM('>>>:<<<'!P670)","v":0},{"$f":"SUM('>>>:<<<'!Q670)","v":0},{"$f":"SUM('>>>:<<<'!R670)","v":0},{"$f":"SUM('>>>:<<<'!S670)","v":0},{"$f":"SUM('>>>:<<<'!T670)","v":0},{"$f":"SUM('>>>:<<<'!U670)","v":0},{"$f":"SUM('>>>:<<<'!V670)","v":0},{"$f":"SUM('>>>:<<<'!W670)","v":0},{"$f":"SUM('>>>:<<<'!X670)","v":0},{"$f":"SUM('>>>:<<<'!Y670)","v":0},{"$f":"SUM('>>>:<<<'!Z670)","v":0},{"$f":"SUM('>>>:<<<'!AA670)","v":0},{"$f":"SUM('>>>:<<<'!AB670)","v":0},{"$f":"SUM('>>>:<<<'!AC670)","v":0},{"$f":"SUM('>>>:<<<'!AD670)","v":0},{"$f":"SUM('>>>:<<<'!AE670)","v":0},{"$f":"SUM('>>>:<<<'!AF670)","v":0},{"$f":"SUM('>>>:<<<'!AG670)","v":0},{"$f":"SUM('>>>:<<<'!AH670)","v":0},{"$f":"SUM('>>>:<<<'!AI670)","v":0},{"$f":"SUM('>>>:<<<'!AJ670)","v":0},{"$f":"SUM('>>>:<<<'!AK670)","v":0},{"$f":"SUM('>>>:<<<'!AL670)","v":0},{"$f":"SUM('>>>:<<<'!AM670)","v":0},{"$f":"SUM('>>>:<<<'!AN670)","v":0},{"$f":"SUM('>>>:<<<'!AO670)","v":0},{"$f":"SUM('>>>:<<<'!AP670)","v":0},{"$f":"SUM('>>>:<<<'!AQ670)","v":0},{"$f":"SUM('>>>:<<<'!AR670)","v":0},{"$f":"SUM('>>>:<<<'!AS670)","v":0},{"$f":"SUM('>>>:<<<'!AT670)","v":0},{"$f":"SUM('>>>:<<<'!AU670)","v":0},{"$f":"SUM('>>>:<<<'!AV670)","v":0},{"$f":"SUM('>>>:<<<'!AW670)","v":0},{"$f":"SUM('>>>:<<<'!AX670)","v":0},{"$f":"SUM('>>>:<<<'!AY670)","v":0},{"$f":"SUM('>>>:<<<'!AZ670)","v":0},{"$f":"SUM('>>>:<<<'!BA670)","v":0},{"$f":"SUM('>>>:<<<'!BB670)","v":0},{"$f":"SUM('>>>:<<<'!BC670)","v":0},{"$f":"SUM('>>>:<<<'!BD670)","v":0},{"$f":"SUM('>>>:<<<'!BE670)","v":0},{"$f":"SUM('>>>:<<<'!BF670)","v":0},{"$f":"SUM('>>>:<<<'!BG670)","v":0},{"$f":"SUM('>>>:<<<'!BH670)","v":0},{"$f":"SUM('>>>:<<<'!BI670)","v":0},{"$f":"SUM('>>>:<<<'!BJ670)","v":0},{"$f":"SUM('>>>:<<<'!BK670)","v":0},{"$f":"SUM('>>>:<<<'!BL670)","v":0},{"$f":"SUM('>>>:<<<'!BM670)","v":0},{"$f":"SUM('>>>:<<<'!BN670)","v":0},{"$f":"SUM('>>>:<<<'!BO670)","v":0},{"$f":"SUM('>>>:<<<'!BP670)","v":0},{"$f":"SUM('>>>:<<<'!BQ670)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J671:BQ671)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J671)","v":0},{"$f":"SUM('>>>:<<<'!K671)","v":0},{"$f":"SUM('>>>:<<<'!L671)","v":0},{"$f":"SUM('>>>:<<<'!M671)","v":0},{"$f":"SUM('>>>:<<<'!N671)","v":0},{"$f":"SUM('>>>:<<<'!O671)","v":0},{"$f":"SUM('>>>:<<<'!P671)","v":0},{"$f":"SUM('>>>:<<<'!Q671)","v":0},{"$f":"SUM('>>>:<<<'!R671)","v":0},{"$f":"SUM('>>>:<<<'!S671)","v":0},{"$f":"SUM('>>>:<<<'!T671)","v":0},{"$f":"SUM('>>>:<<<'!U671)","v":0},{"$f":"SUM('>>>:<<<'!V671)","v":0},{"$f":"SUM('>>>:<<<'!W671)","v":0},{"$f":"SUM('>>>:<<<'!X671)","v":0},{"$f":"SUM('>>>:<<<'!Y671)","v":0},{"$f":"SUM('>>>:<<<'!Z671)","v":0},{"$f":"SUM('>>>:<<<'!AA671)","v":0},{"$f":"SUM('>>>:<<<'!AB671)","v":0},{"$f":"SUM('>>>:<<<'!AC671)","v":0},{"$f":"SUM('>>>:<<<'!AD671)","v":0},{"$f":"SUM('>>>:<<<'!AE671)","v":0},{"$f":"SUM('>>>:<<<'!AF671)","v":0},{"$f":"SUM('>>>:<<<'!AG671)","v":0},{"$f":"SUM('>>>:<<<'!AH671)","v":0},{"$f":"SUM('>>>:<<<'!AI671)","v":0},{"$f":"SUM('>>>:<<<'!AJ671)","v":0},{"$f":"SUM('>>>:<<<'!AK671)","v":0},{"$f":"SUM('>>>:<<<'!AL671)","v":0},{"$f":"SUM('>>>:<<<'!AM671)","v":0},{"$f":"SUM('>>>:<<<'!AN671)","v":0},{"$f":"SUM('>>>:<<<'!AO671)","v":0},{"$f":"SUM('>>>:<<<'!AP671)","v":0},{"$f":"SUM('>>>:<<<'!AQ671)","v":0},{"$f":"SUM('>>>:<<<'!AR671)","v":0},{"$f":"SUM('>>>:<<<'!AS671)","v":0},{"$f":"SUM('>>>:<<<'!AT671)","v":0},{"$f":"SUM('>>>:<<<'!AU671)","v":0},{"$f":"SUM('>>>:<<<'!AV671)","v":0},{"$f":"SUM('>>>:<<<'!AW671)","v":0},{"$f":"SUM('>>>:<<<'!AX671)","v":0},{"$f":"SUM('>>>:<<<'!AY671)","v":0},{"$f":"SUM('>>>:<<<'!AZ671)","v":0},{"$f":"SUM('>>>:<<<'!BA671)","v":0},{"$f":"SUM('>>>:<<<'!BB671)","v":0},{"$f":"SUM('>>>:<<<'!BC671)","v":0},{"$f":"SUM('>>>:<<<'!BD671)","v":0},{"$f":"SUM('>>>:<<<'!BE671)","v":0},{"$f":"SUM('>>>:<<<'!BF671)","v":0},{"$f":"SUM('>>>:<<<'!BG671)","v":0},{"$f":"SUM('>>>:<<<'!BH671)","v":0},{"$f":"SUM('>>>:<<<'!BI671)","v":0},{"$f":"SUM('>>>:<<<'!BJ671)","v":0},{"$f":"SUM('>>>:<<<'!BK671)","v":0},{"$f":"SUM('>>>:<<<'!BL671)","v":0},{"$f":"SUM('>>>:<<<'!BM671)","v":0},{"$f":"SUM('>>>:<<<'!BN671)","v":0},{"$f":"SUM('>>>:<<<'!BO671)","v":0},{"$f":"SUM('>>>:<<<'!BP671)","v":0},{"$f":"SUM('>>>:<<<'!BQ671)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J681)","v":0},{"$f":"SUM('>>>:<<<'!K681)","v":0},{"$f":"SUM('>>>:<<<'!L681)","v":0},{"$f":"SUM('>>>:<<<'!M681)","v":0},{"$f":"SUM('>>>:<<<'!N681)","v":0},{"$f":"SUM('>>>:<<<'!O681)","v":0},{"$f":"SUM('>>>:<<<'!P681)","v":0},{"$f":"SUM('>>>:<<<'!Q681)","v":0},{"$f":"SUM('>>>:<<<'!R681)","v":0},{"$f":"SUM('>>>:<<<'!S681)","v":0},{"$f":"SUM('>>>:<<<'!T681)","v":0},{"$f":"SUM('>>>:<<<'!U681)","v":0},{"$f":"SUM('>>>:<<<'!V681)","v":0},{"$f":"SUM('>>>:<<<'!W681)","v":0},{"$f":"SUM('>>>:<<<'!X681)","v":0},{"$f":"SUM('>>>:<<<'!Y681)","v":0},{"$f":"SUM('>>>:<<<'!Z681)","v":0},{"$f":"SUM('>>>:<<<'!AA681)","v":0},{"$f":"SUM('>>>:<<<'!AB681)","v":0},{"$f":"SUM('>>>:<<<'!AC681)","v":0},{"$f":"SUM('>>>:<<<'!AD681)","v":0},{"$f":"SUM('>>>:<<<'!AE681)","v":0},{"$f":"SUM('>>>:<<<'!AF681)","v":0},{"$f":"SUM('>>>:<<<'!AG681)","v":0},{"$f":"SUM('>>>:<<<'!AH681)","v":0},{"$f":"SUM('>>>:<<<'!AI681)","v":0},{"$f":"SUM('>>>:<<<'!AJ681)","v":0},{"$f":"SUM('>>>:<<<'!AK681)","v":0},{"$f":"SUM('>>>:<<<'!AL681)","v":0},{"$f":"SUM('>>>:<<<'!AM681)","v":0},{"$f":"SUM('>>>:<<<'!AN681)","v":0},{"$f":"SUM('>>>:<<<'!AO681)","v":0},{"$f":"SUM('>>>:<<<'!AP681)","v":0},{"$f":"SUM('>>>:<<<'!AQ681)","v":0},{"$f":"SUM('>>>:<<<'!AR681)","v":0},{"$f":"SUM('>>>:<<<'!AS681)","v":0},{"$f":"SUM('>>>:<<<'!AT681)","v":0},{"$f":"SUM('>>>:<<<'!AU681)","v":0},{"$f":"SUM('>>>:<<<'!AV681)","v":0},{"$f":"SUM('>>>:<<<'!AW681)","v":0},{"$f":"SUM('>>>:<<<'!AX681)","v":0},{"$f":"SUM('>>>:<<<'!AY681)","v":0},{"$f":"SUM('>>>:<<<'!AZ681)","v":0},{"$f":"SUM('>>>:<<<'!BA681)","v":0},{"$f":"SUM('>>>:<<<'!BB681)","v":0},{"$f":"SUM('>>>:<<<'!BC681)","v":0},{"$f":"SUM('>>>:<<<'!BD681)","v":0},{"$f":"SUM('>>>:<<<'!BE681)","v":0},{"$f":"SUM('>>>:<<<'!BF681)","v":0},{"$f":"SUM('>>>:<<<'!BG681)","v":0},{"$f":"SUM('>>>:<<<'!BH681)","v":0},{"$f":"SUM('>>>:<<<'!BI681)","v":0},{"$f":"SUM('>>>:<<<'!BJ681)","v":0},{"$f":"SUM('>>>:<<<'!BK681)","v":0},{"$f":"SUM('>>>:<<<'!BL681)","v":0},{"$f":"SUM('>>>:<<<'!BM681)","v":0},{"$f":"SUM('>>>:<<<'!BN681)","v":0},{"$f":"SUM('>>>:<<<'!BO681)","v":0},{"$f":"SUM('>>>:<<<'!BP681)","v":0},{"$f":"SUM('>>>:<<<'!BQ681)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J725)","v":0},{"$f":"SUM('>>>:<<<'!K725)","v":0},{"$f":"SUM('>>>:<<<'!L725)","v":0},{"$f":"SUM('>>>:<<<'!M725)","v":0},{"$f":"SUM('>>>:<<<'!N725)","v":0},{"$f":"SUM('>>>:<<<'!O725)","v":0},{"$f":"SUM('>>>:<<<'!P725)","v":0},{"$f":"SUM('>>>:<<<'!Q725)","v":0},{"$f":"SUM('>>>:<<<'!R725)","v":0},{"$f":"SUM('>>>:<<<'!S725)","v":0},{"$f":"SUM('>>>:<<<'!T725)","v":0},{"$f":"SUM('>>>:<<<'!U725)","v":0},{"$f":"SUM('>>>:<<<'!V725)","v":0},{"$f":"SUM('>>>:<<<'!W725)","v":0},{"$f":"SUM('>>>:<<<'!X725)","v":0},{"$f":"SUM('>>>:<<<'!Y725)","v":0},{"$f":"SUM('>>>:<<<'!Z725)","v":0},{"$f":"SUM('>>>:<<<'!AA725)","v":0},{"$f":"SUM('>>>:<<<'!AB725)","v":0},{"$f":"SUM('>>>:<<<'!AC725)","v":0},{"$f":"SUM('>>>:<<<'!AD725)","v":0},{"$f":"SUM('>>>:<<<'!AE725)","v":0},{"$f":"SUM('>>>:<<<'!AF725)","v":0},{"$f":"SUM('>>>:<<<'!AG725)","v":0},{"$f":"SUM('>>>:<<<'!AH725)","v":0},{"$f":"SUM('>>>:<<<'!AI725)","v":0},{"$f":"SUM('>>>:<<<'!AJ725)","v":0},{"$f":"SUM('>>>:<<<'!AK725)","v":0},{"$f":"SUM('>>>:<<<'!AL725)","v":0},{"$f":"SUM('>>>:<<<'!AM725)","v":0},{"$f":"SUM('>>>:<<<'!AN725)","v":0},{"$f":"SUM('>>>:<<<'!AO725)","v":0},{"$f":"SUM('>>>:<<<'!AP725)","v":0},{"$f":"SUM('>>>:<<<'!AQ725)","v":0},{"$f":"SUM('>>>:<<<'!AR725)","v":0},{"$f":"SUM('>>>:<<<'!AS725)","v":0},{"$f":"SUM('>>>:<<<'!AT725)","v":0},{"$f":"SUM('>>>:<<<'!AU725)","v":0},{"$f":"SUM('>>>:<<<'!AV725)","v":0},{"$f":"SUM('>>>:<<<'!AW725)","v":0},{"$f":"SUM('>>>:<<<'!AX725)","v":0},{"$f":"SUM('>>>:<<<'!AY725)","v":0},{"$f":"SUM('>>>:<<<'!AZ725)","v":0},{"$f":"SUM('>>>:<<<'!BA725)","v":0},{"$f":"SUM('>>>:<<<'!BB725)","v":0},{"$f":"SUM('>>>:<<<'!BC725)","v":0},{"$f":"SUM('>>>:<<<'!BD725)","v":0},{"$f":"SUM('>>>:<<<'!BE725)","v":0},{"$f":"SUM('>>>:<<<'!BF725)","v":0},{"$f":"SUM('>>>:<<<'!BG725)","v":0},{"$f":"SUM('>>>:<<<'!BH725)","v":0},{"$f":"SUM('>>>:<<<'!BI725)","v":0},{"$f":"SUM('>>>:<<<'!BJ725)","v":0},{"$f":"SUM('>>>:<<<'!BK725)","v":0},{"$f":"SUM('>>>:<<<'!BL725)","v":0},{"$f":"SUM('>>>:<<<'!BM725)","v":0},{"$f":"SUM('>>>:<<<'!BN725)","v":0},{"$f":"SUM('>>>:<<<'!BO725)","v":0},{"$f":"SUM('>>>:<<<'!BP725)","v":0},{"$f":"SUM('>>>:<<<'!BQ725)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J735)","v":0},{"$f":"SUM('>>>:<<<'!K735)","v":0},{"$f":"SUM('>>>:<<<'!L735)","v":0},{"$f":"SUM('>>>:<<<'!M735)","v":0},{"$f":"SUM('>>>:<<<'!N735)","v":0},{"$f":"SUM('>>>:<<<'!O735)","v":0},{"$f":"SUM('>>>:<<<'!P735)","v":0},{"$f":"SUM('>>>:<<<'!Q735)","v":0},{"$f":"SUM('>>>:<<<'!R735)","v":0},{"$f":"SUM('>>>:<<<'!S735)","v":0},{"$f":"SUM('>>>:<<<'!T735)","v":0},{"$f":"SUM('>>>:<<<'!U735)","v":0},{"$f":"SUM('>>>:<<<'!V735)","v":0},{"$f":"SUM('>>>:<<<'!W735)","v":0},{"$f":"SUM('>>>:<<<'!X735)","v":0},{"$f":"SUM('>>>:<<<'!Y735)","v":0},{"$f":"SUM('>>>:<<<'!Z735)","v":0},{"$f":"SUM('>>>:<<<'!AA735)","v":0},{"$f":"SUM('>>>:<<<'!AB735)","v":0},{"$f":"SUM('>>>:<<<'!AC735)","v":0},{"$f":"SUM('>>>:<<<'!AD735)","v":0},{"$f":"SUM('>>>:<<<'!AE735)","v":0},{"$f":"SUM('>>>:<<<'!AF735)","v":0},{"$f":"SUM('>>>:<<<'!AG735)","v":0},{"$f":"SUM('>>>:<<<'!AH735)","v":0},{"$f":"SUM('>>>:<<<'!AI735)","v":0},{"$f":"SUM('>>>:<<<'!AJ735)","v":0},{"$f":"SUM('>>>:<<<'!AK735)","v":0},{"$f":"SUM('>>>:<<<'!AL735)","v":0},{"$f":"SUM('>>>:<<<'!AM735)","v":0},{"$f":"SUM('>>>:<<<'!AN735)","v":0},{"$f":"SUM('>>>:<<<'!AO735)","v":0},{"$f":"SUM('>>>:<<<'!AP735)","v":0},{"$f":"SUM('>>>:<<<'!AQ735)","v":0},{"$f":"SUM('>>>:<<<'!AR735)","v":0},{"$f":"SUM('>>>:<<<'!AS735)","v":0},{"$f":"SUM('>>>:<<<'!AT735)","v":0},{"$f":"SUM('>>>:<<<'!AU735)","v":0},{"$f":"SUM('>>>:<<<'!AV735)","v":0},{"$f":"SUM('>>>:<<<'!AW735)","v":0},{"$f":"SUM('>>>:<<<'!AX735)","v":0},{"$f":"SUM('>>>:<<<'!AY735)","v":0},{"$f":"SUM('>>>:<<<'!AZ735)","v":0},{"$f":"SUM('>>>:<<<'!BA735)","v":0},{"$f":"SUM('>>>:<<<'!BB735)","v":0},{"$f":"SUM('>>>:<<<'!BC735)","v":0},{"$f":"SUM('>>>:<<<'!BD735)","v":0},{"$f":"SUM('>>>:<<<'!BE735)","v":0},{"$f":"SUM('>>>:<<<'!BF735)","v":0},{"$f":"SUM('>>>:<<<'!BG735)","v":0},{"$f":"SUM('>>>:<<<'!BH735)","v":0},{"$f":"SUM('>>>:<<<'!BI735)","v":0},{"$f":"SUM('>>>:<<<'!BJ735)","v":0},{"$f":"SUM('>>>:<<<'!BK735)","v":0},{"$f":"SUM('>>>:<<<'!BL735)","v":0},{"$f":"SUM('>>>:<<<'!BM735)","v":0},{"$f":"SUM('>>>:<<<'!BN735)","v":0},{"$f":"SUM('>>>:<<<'!BO735)","v":0},{"$f":"SUM('>>>:<<<'!BP735)","v":0},{"$f":"SUM('>>>:<<<'!BQ735)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J745)","v":0},{"$f":"SUM('>>>:<<<'!K745)","v":0},{"$f":"SUM('>>>:<<<'!L745)","v":0},{"$f":"SUM('>>>:<<<'!M745)","v":0},{"$f":"SUM('>>>:<<<'!N745)","v":0},{"$f":"SUM('>>>:<<<'!O745)","v":0},{"$f":"SUM('>>>:<<<'!P745)","v":0},{"$f":"SUM('>>>:<<<'!Q745)","v":0},{"$f":"SUM('>>>:<<<'!R745)","v":0},{"$f":"SUM('>>>:<<<'!S745)","v":0},{"$f":"SUM('>>>:<<<'!T745)","v":0},{"$f":"SUM('>>>:<<<'!U745)","v":0},{"$f":"SUM('>>>:<<<'!V745)","v":0},{"$f":"SUM('>>>:<<<'!W745)","v":0},{"$f":"SUM('>>>:<<<'!X745)","v":0},{"$f":"SUM('>>>:<<<'!Y745)","v":0},{"$f":"SUM('>>>:<<<'!Z745)","v":0},{"$f":"SUM('>>>:<<<'!AA745)","v":0},{"$f":"SUM('>>>:<<<'!AB745)","v":0},{"$f":"SUM('>>>:<<<'!AC745)","v":0},{"$f":"SUM('>>>:<<<'!AD745)","v":0},{"$f":"SUM('>>>:<<<'!AE745)","v":0},{"$f":"SUM('>>>:<<<'!AF745)","v":0},{"$f":"SUM('>>>:<<<'!AG745)","v":0},{"$f":"SUM('>>>:<<<'!AH745)","v":0},{"$f":"SUM('>>>:<<<'!AI745)","v":0},{"$f":"SUM('>>>:<<<'!AJ745)","v":0},{"$f":"SUM('>>>:<<<'!AK745)","v":0},{"$f":"SUM('>>>:<<<'!AL745)","v":0},{"$f":"SUM('>>>:<<<'!AM745)","v":0},{"$f":"SUM('>>>:<<<'!AN745)","v":0},{"$f":"SUM('>>>:<<<'!AO745)","v":0},{"$f":"SUM('>>>:<<<'!AP745)","v":0},{"$f":"SUM('>>>:<<<'!AQ745)","v":0},{"$f":"SUM('>>>:<<<'!AR745)","v":0},{"$f":"SUM('>>>:<<<'!AS745)","v":0},{"$f":"SUM('>>>:<<<'!AT745)","v":0},{"$f":"SUM('>>>:<<<'!AU745)","v":0},{"$f":"SUM('>>>:<<<'!AV745)","v":0},{"$f":"SUM('>>>:<<<'!AW745)","v":0},{"$f":"SUM('>>>:<<<'!AX745)","v":0},{"$f":"SUM('>>>:<<<'!AY745)","v":0},{"$f":"SUM('>>>:<<<'!AZ745)","v":0},{"$f":"SUM('>>>:<<<'!BA745)","v":0},{"$f":"SUM('>>>:<<<'!BB745)","v":0},{"$f":"SUM('>>>:<<<'!BC745)","v":0},{"$f":"SUM('>>>:<<<'!BD745)","v":0},{"$f":"SUM('>>>:<<<'!BE745)","v":0},{"$f":"SUM('>>>:<<<'!BF745)","v":0},{"$f":"SUM('>>>:<<<'!BG745)","v":0},{"$f":"SUM('>>>:<<<'!BH745)","v":0},{"$f":"SUM('>>>:<<<'!BI745)","v":0},{"$f":"SUM('>>>:<<<'!BJ745)","v":0},{"$f":"SUM('>>>:<<<'!BK745)","v":0},{"$f":"SUM('>>>:<<<'!BL745)","v":0},{"$f":"SUM('>>>:<<<'!BM745)","v":0},{"$f":"SUM('>>>:<<<'!BN745)","v":0},{"$f":"SUM('>>>:<<<'!BO745)","v":0},{"$f":"SUM('>>>:<<<'!BP745)","v":0},{"$f":"SUM('>>>:<<<'!BQ745)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J755)","v":0},{"$f":"SUM('>>>:<<<'!K755)","v":0},{"$f":"SUM('>>>:<<<'!L755)","v":0},{"$f":"SUM('>>>:<<<'!M755)","v":0},{"$f":"SUM('>>>:<<<'!N755)","v":0},{"$f":"SUM('>>>:<<<'!O755)","v":0},{"$f":"SUM('>>>:<<<'!P755)","v":0},{"$f":"SUM('>>>:<<<'!Q755)","v":0},{"$f":"SUM('>>>:<<<'!R755)","v":0},{"$f":"SUM('>>>:<<<'!S755)","v":0},{"$f":"SUM('>>>:<<<'!T755)","v":0},{"$f":"SUM('>>>:<<<'!U755)","v":0},{"$f":"SUM('>>>:<<<'!V755)","v":0},{"$f":"SUM('>>>:<<<'!W755)","v":0},{"$f":"SUM('>>>:<<<'!X755)","v":0},{"$f":"SUM('>>>:<<<'!Y755)","v":0},{"$f":"SUM('>>>:<<<'!Z755)","v":0},{"$f":"SUM('>>>:<<<'!AA755)","v":0},{"$f":"SUM('>>>:<<<'!AB755)","v":0},{"$f":"SUM('>>>:<<<'!AC755)","v":0},{"$f":"SUM('>>>:<<<'!AD755)","v":0},{"$f":"SUM('>>>:<<<'!AE755)","v":0},{"$f":"SUM('>>>:<<<'!AF755)","v":0},{"$f":"SUM('>>>:<<<'!AG755)","v":0},{"$f":"SUM('>>>:<<<'!AH755)","v":0},{"$f":"SUM('>>>:<<<'!AI755)","v":0},{"$f":"SUM('>>>:<<<'!AJ755)","v":0},{"$f":"SUM('>>>:<<<'!AK755)","v":0},{"$f":"SUM('>>>:<<<'!AL755)","v":0},{"$f":"SUM('>>>:<<<'!AM755)","v":0},{"$f":"SUM('>>>:<<<'!AN755)","v":0},{"$f":"SUM('>>>:<<<'!AO755)","v":0},{"$f":"SUM('>>>:<<<'!AP755)","v":0},{"$f":"SUM('>>>:<<<'!AQ755)","v":0},{"$f":"SUM('>>>:<<<'!AR755)","v":0},{"$f":"SUM('>>>:<<<'!AS755)","v":0},{"$f":"SUM('>>>:<<<'!AT755)","v":0},{"$f":"SUM('>>>:<<<'!AU755)","v":0},{"$f":"SUM('>>>:<<<'!AV755)","v":0},{"$f":"SUM('>>>:<<<'!AW755)","v":0},{"$f":"SUM('>>>:<<<'!AX755)","v":0},{"$f":"SUM('>>>:<<<'!AY755)","v":0},{"$f":"SUM('>>>:<<<'!AZ755)","v":0},{"$f":"SUM('>>>:<<<'!BA755)","v":0},{"$f":"SUM('>>>:<<<'!BB755)","v":0},{"$f":"SUM('>>>:<<<'!BC755)","v":0},{"$f":"SUM('>>>:<<<'!BD755)","v":0},{"$f":"SUM('>>>:<<<'!BE755)","v":0},{"$f":"SUM('>>>:<<<'!BF755)","v":0},{"$f":"SUM('>>>:<<<'!BG755)","v":0},{"$f":"SUM('>>>:<<<'!BH755)","v":0},{"$f":"SUM('>>>:<<<'!BI755)","v":0},{"$f":"SUM('>>>:<<<'!BJ755)","v":0},{"$f":"SUM('>>>:<<<'!BK755)","v":0},{"$f":"SUM('>>>:<<<'!BL755)","v":0},{"$f":"SUM('>>>:<<<'!BM755)","v":0},{"$f":"SUM('>>>:<<<'!BN755)","v":0},{"$f":"SUM('>>>:<<<'!BO755)","v":0},{"$f":"SUM('>>>:<<<'!BP755)","v":0},{"$f":"SUM('>>>:<<<'!BQ755)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J762)","v":0},{"$f":"SUM('>>>:<<<'!K762)","v":0},{"$f":"SUM('>>>:<<<'!L762)","v":0},{"$f":"SUM('>>>:<<<'!M762)","v":0},{"$f":"SUM('>>>:<<<'!N762)","v":0},{"$f":"SUM('>>>:<<<'!O762)","v":0},{"$f":"SUM('>>>:<<<'!P762)","v":0},{"$f":"SUM('>>>:<<<'!Q762)","v":0},{"$f":"SUM('>>>:<<<'!R762)","v":0},{"$f":"SUM('>>>:<<<'!S762)","v":0},{"$f":"SUM('>>>:<<<'!T762)","v":0},{"$f":"SUM('>>>:<<<'!U762)","v":0},{"$f":"SUM('>>>:<<<'!V762)","v":0},{"$f":"SUM('>>>:<<<'!W762)","v":0},{"$f":"SUM('>>>:<<<'!X762)","v":0},{"$f":"SUM('>>>:<<<'!Y762)","v":0},{"$f":"SUM('>>>:<<<'!Z762)","v":0},{"$f":"SUM('>>>:<<<'!AA762)","v":0},{"$f":"SUM('>>>:<<<'!AB762)","v":0},{"$f":"SUM('>>>:<<<'!AC762)","v":0},{"$f":"SUM('>>>:<<<'!AD762)","v":0},{"$f":"SUM('>>>:<<<'!AE762)","v":0},{"$f":"SUM('>>>:<<<'!AF762)","v":0},{"$f":"SUM('>>>:<<<'!AG762)","v":0},{"$f":"SUM('>>>:<<<'!AH762)","v":0},{"$f":"SUM('>>>:<<<'!AI762)","v":0},{"$f":"SUM('>>>:<<<'!AJ762)","v":0},{"$f":"SUM('>>>:<<<'!AK762)","v":0},{"$f":"SUM('>>>:<<<'!AL762)","v":0},{"$f":"SUM('>>>:<<<'!AM762)","v":0},{"$f":"SUM('>>>:<<<'!AN762)","v":0},{"$f":"SUM('>>>:<<<'!AO762)","v":0},{"$f":"SUM('>>>:<<<'!AP762)","v":0},{"$f":"SUM('>>>:<<<'!AQ762)","v":0},{"$f":"SUM('>>>:<<<'!AR762)","v":0},{"$f":"SUM('>>>:<<<'!AS762)","v":0},{"$f":"SUM('>>>:<<<'!AT762)","v":0},{"$f":"SUM('>>>:<<<'!AU762)","v":0},{"$f":"SUM('>>>:<<<'!AV762)","v":0},{"$f":"SUM('>>>:<<<'!AW762)","v":0},{"$f":"SUM('>>>:<<<'!AX762)","v":0},{"$f":"SUM('>>>:<<<'!AY762)","v":0},{"$f":"SUM('>>>:<<<'!AZ762)","v":0},{"$f":"SUM('>>>:<<<'!BA762)","v":0},{"$f":"SUM('>>>:<<<'!BB762)","v":0},{"$f":"SUM('>>>:<<<'!BC762)","v":0},{"$f":"SUM('>>>:<<<'!BD762)","v":0},{"$f":"SUM('>>>:<<<'!BE762)","v":0},{"$f":"SUM('>>>:<<<'!BF762)","v":0},{"$f":"SUM('>>>:<<<'!BG762)","v":0},{"$f":"SUM('>>>:<<<'!BH762)","v":0},{"$f":"SUM('>>>:<<<'!BI762)","v":0},{"$f":"SUM('>>>:<<<'!BJ762)","v":0},{"$f":"SUM('>>>:<<<'!BK762)","v":0},{"$f":"SUM('>>>:<<<'!BL762)","v":0},{"$f":"SUM('>>>:<<<'!BM762)","v":0},{"$f":"SUM('>>>:<<<'!BN762)","v":0},{"$f":"SUM('>>>:<<<'!BO762)","v":0},{"$f":"SUM('>>>:<<<'!BP762)","v":0},{"$f":"SUM('>>>:<<<'!BQ762)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J772)","v":0},{"$f":"SUM('>>>:<<<'!K772)","v":0},{"$f":"SUM('>>>:<<<'!L772)","v":0},{"$f":"SUM('>>>:<<<'!M772)","v":0},{"$f":"SUM('>>>:<<<'!N772)","v":0},{"$f":"SUM('>>>:<<<'!O772)","v":0},{"$f":"SUM('>>>:<<<'!P772)","v":0},{"$f":"SUM('>>>:<<<'!Q772)","v":0},{"$f":"SUM('>>>:<<<'!R772)","v":0},{"$f":"SUM('>>>:<<<'!S772)","v":0},{"$f":"SUM('>>>:<<<'!T772)","v":0},{"$f":"SUM('>>>:<<<'!U772)","v":0},{"$f":"SUM('>>>:<<<'!V772)","v":0},{"$f":"SUM('>>>:<<<'!W772)","v":0},{"$f":"SUM('>>>:<<<'!X772)","v":0},{"$f":"SUM('>>>:<<<'!Y772)","v":0},{"$f":"SUM('>>>:<<<'!Z772)","v":0},{"$f":"SUM('>>>:<<<'!AA772)","v":0},{"$f":"SUM('>>>:<<<'!AB772)","v":0},{"$f":"SUM('>>>:<<<'!AC772)","v":0},{"$f":"SUM('>>>:<<<'!AD772)","v":0},{"$f":"SUM('>>>:<<<'!AE772)","v":0},{"$f":"SUM('>>>:<<<'!AF772)","v":0},{"$f":"SUM('>>>:<<<'!AG772)","v":0},{"$f":"SUM('>>>:<<<'!AH772)","v":0},{"$f":"SUM('>>>:<<<'!AI772)","v":0},{"$f":"SUM('>>>:<<<'!AJ772)","v":0},{"$f":"SUM('>>>:<<<'!AK772)","v":0},{"$f":"SUM('>>>:<<<'!AL772)","v":0},{"$f":"SUM('>>>:<<<'!AM772)","v":0},{"$f":"SUM('>>>:<<<'!AN772)","v":0},{"$f":"SUM('>>>:<<<'!AO772)","v":0},{"$f":"SUM('>>>:<<<'!AP772)","v":0},{"$f":"SUM('>>>:<<<'!AQ772)","v":0},{"$f":"SUM('>>>:<<<'!AR772)","v":0},{"$f":"SUM('>>>:<<<'!AS772)","v":0},{"$f":"SUM('>>>:<<<'!AT772)","v":0},{"$f":"SUM('>>>:<<<'!AU772)","v":0},{"$f":"SUM('>>>:<<<'!AV772)","v":0},{"$f":"SUM('>>>:<<<'!AW772)","v":0},{"$f":"SUM('>>>:<<<'!AX772)","v":0},{"$f":"SUM('>>>:<<<'!AY772)","v":0},{"$f":"SUM('>>>:<<<'!AZ772)","v":0},{"$f":"SUM('>>>:<<<'!BA772)","v":0},{"$f":"SUM('>>>:<<<'!BB772)","v":0},{"$f":"SUM('>>>:<<<'!BC772)","v":0},{"$f":"SUM('>>>:<<<'!BD772)","v":0},{"$f":"SUM('>>>:<<<'!BE772)","v":0},{"$f":"SUM('>>>:<<<'!BF772)","v":0},{"$f":"SUM('>>>:<<<'!BG772)","v":0},{"$f":"SUM('>>>:<<<'!BH772)","v":0},{"$f":"SUM('>>>:<<<'!BI772)","v":0},{"$f":"SUM('>>>:<<<'!BJ772)","v":0},{"$f":"SUM('>>>:<<<'!BK772)","v":0},{"$f":"SUM('>>>:<<<'!BL772)","v":0},{"$f":"SUM('>>>:<<<'!BM772)","v":0},{"$f":"SUM('>>>:<<<'!BN772)","v":0},{"$f":"SUM('>>>:<<<'!BO772)","v":0},{"$f":"SUM('>>>:<<<'!BP772)","v":0},{"$f":"SUM('>>>:<<<'!BQ772)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J775:BQ775)","v":0},null,null,null,null,null,{"$f":"J670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP670","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J776:BQ776)","v":0},null,null,null,null,null,{"$f":"J681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP681","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J777:BQ777)","v":0},null,null,null,null,null,{"$f":"J671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP671","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J725","v":0},{"$f":"K725","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J735","v":0},{"$f":"K735","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J745","v":0},{"$f":"K745","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J755","v":0},{"$f":"K755","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP762","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J772","v":0},{"$f":"K772","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J785:BQ785)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J785)","v":0},{"$f":"SUM('>>>:<<<'!K785)","v":0},{"$f":"SUM('>>>:<<<'!L785)","v":0},{"$f":"SUM('>>>:<<<'!M785)","v":0},{"$f":"SUM('>>>:<<<'!N785)","v":0},{"$f":"SUM('>>>:<<<'!O785)","v":0},{"$f":"SUM('>>>:<<<'!P785)","v":0},{"$f":"SUM('>>>:<<<'!Q785)","v":0},{"$f":"SUM('>>>:<<<'!R785)","v":0},{"$f":"SUM('>>>:<<<'!S785)","v":0},{"$f":"SUM('>>>:<<<'!T785)","v":0},{"$f":"SUM('>>>:<<<'!U785)","v":0},{"$f":"SUM('>>>:<<<'!V785)","v":0},{"$f":"SUM('>>>:<<<'!W785)","v":0},{"$f":"SUM('>>>:<<<'!X785)","v":0},{"$f":"SUM('>>>:<<<'!Y785)","v":0},{"$f":"SUM('>>>:<<<'!Z785)","v":0},{"$f":"SUM('>>>:<<<'!AA785)","v":0},{"$f":"SUM('>>>:<<<'!AB785)","v":0},{"$f":"SUM('>>>:<<<'!AC785)","v":0},{"$f":"SUM('>>>:<<<'!AD785)","v":0},{"$f":"SUM('>>>:<<<'!AE785)","v":0},{"$f":"SUM('>>>:<<<'!AF785)","v":0},{"$f":"SUM('>>>:<<<'!AG785)","v":0},{"$f":"SUM('>>>:<<<'!AH785)","v":0},{"$f":"SUM('>>>:<<<'!AI785)","v":0},{"$f":"SUM('>>>:<<<'!AJ785)","v":0},{"$f":"SUM('>>>:<<<'!AK785)","v":0},{"$f":"SUM('>>>:<<<'!AL785)","v":0},{"$f":"SUM('>>>:<<<'!AM785)","v":0},{"$f":"SUM('>>>:<<<'!AN785)","v":0},{"$f":"SUM('>>>:<<<'!AO785)","v":0},{"$f":"SUM('>>>:<<<'!AP785)","v":0},{"$f":"SUM('>>>:<<<'!AQ785)","v":0},{"$f":"SUM('>>>:<<<'!AR785)","v":0},{"$f":"SUM('>>>:<<<'!AS785)","v":0},{"$f":"SUM('>>>:<<<'!AT785)","v":0},{"$f":"SUM('>>>:<<<'!AU785)","v":0},{"$f":"SUM('>>>:<<<'!AV785)","v":0},{"$f":"SUM('>>>:<<<'!AW785)","v":0},{"$f":"SUM('>>>:<<<'!AX785)","v":0},{"$f":"SUM('>>>:<<<'!AY785)","v":0},{"$f":"SUM('>>>:<<<'!AZ785)","v":0},{"$f":"SUM('>>>:<<<'!BA785)","v":0},{"$f":"SUM('>>>:<<<'!BB785)","v":0},{"$f":"SUM('>>>:<<<'!BC785)","v":0},{"$f":"SUM('>>>:<<<'!BD785)","v":0},{"$f":"SUM('>>>:<<<'!BE785)","v":0},{"$f":"SUM('>>>:<<<'!BF785)","v":0},{"$f":"SUM('>>>:<<<'!BG785)","v":0},{"$f":"SUM('>>>:<<<'!BH785)","v":0},{"$f":"SUM('>>>:<<<'!BI785)","v":0},{"$f":"SUM('>>>:<<<'!BJ785)","v":0},{"$f":"SUM('>>>:<<<'!BK785)","v":0},{"$f":"SUM('>>>:<<<'!BL785)","v":0},{"$f":"SUM('>>>:<<<'!BM785)","v":0},{"$f":"SUM('>>>:<<<'!BN785)","v":0},{"$f":"SUM('>>>:<<<'!BO785)","v":0},{"$f":"SUM('>>>:<<<'!BP785)","v":0},{"$f":"SUM('>>>:<<<'!BQ785)","v":0}]
[]
[null,"Steam"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J791)","v":0},{"$f":"SUM('>>>:<<<'!K791)","v":0},{"$f":"SUM('>>>:<<<'!L791)","v":0},{"$f":"SUM('>>>:<<<'!M791)","v":0},{"$f":"SUM('>>>:<<<'!N791)","v":0},{"$f":"SUM('>>>:<<<'!O791)","v":0},{"$f":"SUM('>>>:<<<'!P791)","v":0},{"$f":"SUM('>>>:<<<'!Q791)","v":0},{"$f":"SUM('>>>:<<<'!R791)","v":0},{"$f":"SUM('>>>:<<<'!S791)","v":0},{"$f":"SUM('>>>:<<<'!T791)","v":0},{"$f":"SUM('>>>:<<<'!U791)","v":0},{"$f":"SUM('>>>:<<<'!V791)","v":0},{"$f":"SUM('>>>:<<<'!W791)","v":0},{"$f":"SUM('>>>:<<<'!X791)","v":0},{"$f":"SUM('>>>:<<<'!Y791)","v":0},{"$f":"SUM('>>>:<<<'!Z791)","v":0},{"$f":"SUM('>>>:<<<'!AA791)","v":0},{"$f":"SUM('>>>:<<<'!AB791)","v":0},{"$f":"SUM('>>>:<<<'!AC791)","v":0},{"$f":"SUM('>>>:<<<'!AD791)","v":0},{"$f":"SUM('>>>:<<<'!AE791)","v":0},{"$f":"SUM('>>>:<<<'!AF791)","v":0},{"$f":"SUM('>>>:<<<'!AG791)","v":0},{"$f":"SUM('>>>:<<<'!AH791)","v":0},{"$f":"SUM('>>>:<<<'!AI791)","v":0},{"$f":"SUM('>>>:<<<'!AJ791)","v":0},{"$f":"SUM('>>>:<<<'!AK791)","v":0},{"$f":"SUM('>>>:<<<'!AL791)","v":0},{"$f":"SUM('>>>:<<<'!AM791)","v":0},{"$f":"SUM('>>>:<<<'!AN791)","v":0},{"$f":"SUM('>>>:<<<'!AO791)","v":0},{"$f":"SUM('>>>:<<<'!AP791)","v":0},{"$f":"SUM('>>>:<<<'!AQ791)","v":0},{"$f":"SUM('>>>:<<<'!AR791)","v":0},{"$f":"SUM('>>>:<<<'!AS791)","v":0},{"$f":"SUM('>>>:<<<'!AT791)","v":0},{"$f":"SUM('>>>:<<<'!AU791)","v":0},{"$f":"SUM('>>>:<<<'!AV791)","v":0},{"$f":"SUM('>>>:<<<'!AW791)","v":0},{"$f":"SUM('>>>:<<<'!AX791)","v":0},{"$f":"SUM('>>>:<<<'!AY791)","v":0},{"$f":"SUM('>>>:<<<'!AZ791)","v":0},{"$f":"SUM('>>>:<<<'!BA791)","v":0},{"$f":"SUM('>>>:<<<'!BB791)","v":0},{"$f":"SUM('>>>:<<<'!BC791)","v":0},{"$f":"SUM('>>>:<<<'!BD791)","v":0},{"$f":"SUM('>>>:<<<'!BE791)","v":0},{"$f":"SUM('>>>:<<<'!BF791)","v":0},{"$f":"SUM('>>>:<<<'!BG791)","v":0},{"$f":"SUM('>>>:<<<'!BH791)","v":0},{"$f":"SUM('>>>:<<<'!BI791)","v":0},{"$f":"SUM('>>>:<<<'!BJ791)","v":0},{"$f":"SUM('>>>:<<<'!BK791)","v":0},{"$f":"SUM('>>>:<<<'!BL791)","v":0},{"$f":"SUM('>>>:<<<'!BM791)","v":0},{"$f":"SUM('>>>:<<<'!BN791)","v":0},{"$f":"SUM('>>>:<<<'!BO791)","v":0},{"$f":"SUM('>>>:<<<'!BP791)","v":0},{"$f":"SUM('>>>:<<<'!BQ791)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J794:BQ794)","v":0},null,null,null,null,null,{"$f":"SUM(J775:J777)*J$14","v":0},{"$f":"SUM(K775:K777)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J795:BQ795)","v":0},null,null,null,null,null,{"$f":"SUM(J778:J781)*J$15","v":0},{"$f":"SUM(K778:K781)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J796:BQ796)","v":0},null,null,null,null,null,{"$f":"SUM(J782:J783)*J$15","v":0},{"$f":"SUM(K782:K783)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J798:BQ798)","v":0},null,null,null,null,null,{"$f":"SUM(J794:J797)","v":0},{"$f":"SUM(K794:K797)","v":0},{"$f":"SUM(L794:L797)","v":0},{"$f":"SUM(M794:M797)","v":0},{"$f":"SUM(N794:N797)","v":0},{"$f":"SUM(O794:O797)","v":0},{"$f":"SUM(P794:P797)","v":0},{"$f":"SUM(Q794:Q797)","v":0},{"$f":"SUM(R794:R797)","v":0},{"$f":"SUM(S794:S797)","v":0},{"$f":"SUM(T794:T797)","v":0},{"$f":"SUM(U794:U797)","v":0},{"$f":"SUM(V794:V797)","v":0},{"$f":"SUM(W794:W797)","v":0},{"$f":"SUM(X794:X797)","v":0},{"$f":"SUM(Y794:Y797)","v":0},{"$f":"SUM(Z794:Z797)","v":0},{"$f":"SUM(AA794:AA797)","v":0},{"$f":"SUM(AB794:AB797)","v":0},{"$f":"SUM(AC794:AC797)","v":0},{"$f":"SUM(AD794:AD797)","v":0},{"$f":"SUM(AE794:AE797)","v":0},{"$f":"SUM(AF794:AF797)","v":0},{"$f":"SUM(AG794:AG797)","v":0},{"$f":"SUM(AH794:AH797)","v":0},{"$f":"SUM(AI794:AI797)","v":0},{"$f":"SUM(AJ794:AJ797)","v":0},{"$f":"SUM(AK794:AK797)","v":0},{"$f":"SUM(AL794:AL797)","v":0},{"$f":"SUM(AM794:AM797)","v":0},{"$f":"SUM(AN794:AN797)","v":0},{"$f":"SUM(AO794:AO797)","v":0},{"$f":"SUM(AP794:AP797)","v":0},{"$f":"SUM(AQ794:AQ797)","v":0},{"$f":"SUM(AR794:AR797)","v":0},{"$f":"SUM(AS794:AS797)","v":0},{"$f":"SUM(AT794:AT797)","v":0},{"$f":"SUM(AU794:AU797)","v":0},{"$f":"SUM(AV794:AV797)","v":0},{"$f":"SUM(AW794:AW797)","v":0},{"$f":"SUM(AX794:AX797)","v":0},{"$f":"SUM(AY794:AY797)","v":0},{"$f":"SUM(AZ794:AZ797)","v":0},{"$f":"SUM(BA794:BA797)","v":0},{"$f":"SUM(BB794:BB797)","v":0},{"$f":"SUM(BC794:BC797)","v":0},{"$f":"SUM(BD794:BD797)","v":0},{"$f":"SUM(BE794:BE797)","v":0},{"$f":"SUM(BF794:BF797)","v":0},{"$f":"SUM(BG794:BG797)","v":0},{"$f":"SUM(BH794:BH797)","v":0},{"$f":"SUM(BI794:BI797)","v":0},{"$f":"SUM(BJ794:BJ797)","v":0},{"$f":"SUM(BK794:BK797)","v":0},{"$f":"SUM(BL794:BL797)","v":0},{"$f":"SUM(BM794:BM797)","v":0},{"$f":"SUM(BN794:BN797)","v":0},{"$f":"SUM(BO794:BO797)","v":0},{"$f":"SUM(BP794:BP797)","v":0},{"$f":"SUM(BQ794:BQ797)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J800:BQ800)","v":0},null,null,null,null,null,{"$f":"J791*J$15","v":0},{"$f":"K791*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D794*100)/D800,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D795*100)/D800,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D796*100)/D800,0)","v":0}]
[]
[null,"LCO - Steam","p/kWh",{"$f":"SUM(D802:D805)","v":0}]
[]
[null,"LEVELISED COST OF HEAT"]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J811:BQ811)","v":0},null,null,null,null,null,{"$f":"J143+J301+J459+J617+J775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP143+AP301+AP459+AP617+AP775","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J812:BQ812)","v":0},null,null,null,null,null,{"$f":"J144+J302+J460+J618+J776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP144+AP302+AP460+AP618+AP776","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J813:BQ813)","v":0},null,null,null,null,null,{"$f":"J145+J303+J461+J619+J777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP145+AP303+AP461+AP619+AP777","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J146+J304+J462+J620+J778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP146+AP304+AP462+AP620+AP778","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J147+J305+J463+J621+J779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP147+AP305+AP463+AP621+AP779","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J148+J306+J464+J622+J780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP148+AP306+AP464+AP622+AP780","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J149+J307+J465+J623+J781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP149+AP307+AP465+AP623+AP781","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J150+J308+J466+J624+J782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP150+AP308+AP466+AP624+AP782","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J151+J309+J467+J625+J783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP151+AP309+AP467+AP625+AP783","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J821:BQ821)","v":0},null,null,null,null,null,{"$f":"SUM(J811:J820)","v":0},{"$f":"SUM(K811:K820)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LEVELISED COST OF HEAT"]
[]
[]
[]
[null,"Combined heat","kWh",null,null,null,null,null,null,{"$f":"J159+J317+J475+J633+J791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP159+AP317+AP475+AP633+AP791","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J830:BQ830)","v":0},null,null,null,null,null,{"$f":"SUM(J811:J813)*J$14","v":0},{"$f":"SUM(K811:K813)*K$14","v":0},{"$f":"SUM(L811:L813)*L$14","v":0},{"$f":"SUM(M811:M813)*M$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J831:BQ831)","v":0},null,null,null,null,null,{"$f":"SUM(J814:J817)*J$15","v":0},{"$f":"SUM(K814:K817)*K$15","v":0},{"$f":"SUM(L814:L817)*L$15","v":0},{"$f":"SUM(M814:M817)*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J832:BQ832)","v":0},null,null,null,null,null,{"$f":"SUM(J818:J819)*J$15","v":0},{"$f":"SUM(K818:K819)*K$15","v":0},{"$f":"SUM(L818:L819)*L$15","v":0},{"$f":"SUM(M818:M819)*M$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J834:BQ834)","v":0},null,null,null,null,null,{"$f":"SUM(J830:J833)","v":0},{"$f":"SUM(K830:K833)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J836:BQ836)","v":0},null,null,null,null,null,{"$f":"J827*J$15","v":0},{"$f":"K827*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D830*100)/D836,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D831*100)/D836,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D832*100)/D836,0)","v":0}]
[]
[null,"LCO - LEVELISED COST OF HEAT","p/kWh",{"$f":"SUM(D838:D841)","v":0}]
[]
[null,"Cooling",null,null,null,null,{"$f":"MAX(G$9:G807)+1","v":6}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J856)","v":0},{"$f":"SUM('>>>:<<<'!K856)","v":0},{"$f":"SUM('>>>:<<<'!L856)","v":0},{"$f":"SUM('>>>:<<<'!M856)","v":0},{"$f":"SUM('>>>:<<<'!N856)","v":0},{"$f":"SUM('>>>:<<<'!O856)","v":0},{"$f":"SUM('>>>:<<<'!P856)","v":0},{"$f":"SUM('>>>:<<<'!Q856)","v":0},{"$f":"SUM('>>>:<<<'!R856)","v":0},{"$f":"SUM('>>>:<<<'!S856)","v":0},{"$f":"SUM('>>>:<<<'!T856)","v":0},{"$f":"SUM('>>>:<<<'!U856)","v":0},{"$f":"SUM('>>>:<<<'!V856)","v":0},{"$f":"SUM('>>>:<<<'!W856)","v":0},{"$f":"SUM('>>>:<<<'!X856)","v":0},{"$f":"SUM('>>>:<<<'!Y856)","v":0},{"$f":"SUM('>>>:<<<'!Z856)","v":0},{"$f":"SUM('>>>:<<<'!AA856)","v":0},{"$f":"SUM('>>>:<<<'!AB856)","v":0},{"$f":"SUM('>>>:<<<'!AC856)","v":0},{"$f":"SUM('>>>:<<<'!AD856)","v":0},{"$f":"SUM('>>>:<<<'!AE856)","v":0},{"$f":"SUM('>>>:<<<'!AF856)","v":0},{"$f":"SUM('>>>:<<<'!AG856)","v":0},{"$f":"SUM('>>>:<<<'!AH856)","v":0},{"$f":"SUM('>>>:<<<'!AI856)","v":0},{"$f":"SUM('>>>:<<<'!AJ856)","v":0},{"$f":"SUM('>>>:<<<'!AK856)","v":0},{"$f":"SUM('>>>:<<<'!AL856)","v":0},{"$f":"SUM('>>>:<<<'!AM856)","v":0},{"$f":"SUM('>>>:<<<'!AN856)","v":0},{"$f":"SUM('>>>:<<<'!AO856)","v":0},{"$f":"SUM('>>>:<<<'!AP856)","v":0},{"$f":"SUM('>>>:<<<'!AQ856)","v":0},{"$f":"SUM('>>>:<<<'!AR856)","v":0},{"$f":"SUM('>>>:<<<'!AS856)","v":0},{"$f":"SUM('>>>:<<<'!AT856)","v":0},{"$f":"SUM('>>>:<<<'!AU856)","v":0},{"$f":"SUM('>>>:<<<'!AV856)","v":0},{"$f":"SUM('>>>:<<<'!AW856)","v":0},{"$f":"SUM('>>>:<<<'!AX856)","v":0},{"$f":"SUM('>>>:<<<'!AY856)","v":0},{"$f":"SUM('>>>:<<<'!AZ856)","v":0},{"$f":"SUM('>>>:<<<'!BA856)","v":0},{"$f":"SUM('>>>:<<<'!BB856)","v":0},{"$f":"SUM('>>>:<<<'!BC856)","v":0},{"$f":"SUM('>>>:<<<'!BD856)","v":0},{"$f":"SUM('>>>:<<<'!BE856)","v":0},{"$f":"SUM('>>>:<<<'!BF856)","v":0},{"$f":"SUM('>>>:<<<'!BG856)","v":0},{"$f":"SUM('>>>:<<<'!BH856)","v":0},{"$f":"SUM('>>>:<<<'!BI856)","v":0},{"$f":"SUM('>>>:<<<'!BJ856)","v":0},{"$f":"SUM('>>>:<<<'!BK856)","v":0},{"$f":"SUM('>>>:<<<'!BL856)","v":0},{"$f":"SUM('>>>:<<<'!BM856)","v":0},{"$f":"SUM('>>>:<<<'!BN856)","v":0},{"$f":"SUM('>>>:<<<'!BO856)","v":0},{"$f":"SUM('>>>:<<<'!BP856)","v":0},{"$f":"SUM('>>>:<<<'!BQ856)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I862","v":0},{"$f":"J862","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J856","v":0},{"$f":"K856","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J859,,,,-MIN(J$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(K859,,,,-MIN(K$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(L859,,,,-MIN(L$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(M859,,,,-MIN(M$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N859,,,,-MIN(N$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O859,,,,-MIN(O$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P859,,,,-MIN(P$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q859,,,,-MIN(Q$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R859,,,,-MIN(R$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S859,,,,-MIN(S$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T859,,,,-MIN(T$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U859,,,,-MIN(U$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V859,,,,-MIN(V$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W859,,,,-MIN(W$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X859,,,,-MIN(X$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y859,,,,-MIN(Y$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z859,,,,-MIN(Z$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA859,,,,-MIN(AA$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB859,,,,-MIN(AB$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC859,,,,-MIN(AC$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD859,,,,-MIN(AD$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE859,,,,-MIN(AE$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF859,,,,-MIN(AF$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG859,,,,-MIN(AG$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH859,,,,-MIN(AH$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI859,,,,-MIN(AI$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ859,,,,-MIN(AJ$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK859,,,,-MIN(AK$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL859,,,,-MIN(AL$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM859,,,,-MIN(AM$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN859,,,,-MIN(AN$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO859,,,,-MIN(AO$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP859,,,,-MIN(AP$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ859,,,,-MIN(AQ$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR859,,,,-MIN(AR$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS859,,,,-MIN(AS$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT859,,,,-MIN(AT$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU859,,,,-MIN(AU$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV859,,,,-MIN(AV$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW859,,,,-MIN(AW$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX859,,,,-MIN(AX$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY859,,,,-MIN(AY$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ859,,,,-MIN(AZ$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA859,,,,-MIN(BA$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB859,,,,-MIN(BB$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC859,,,,-MIN(BC$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD859,,,,-MIN(BD$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE859,,,,-MIN(BE$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF859,,,,-MIN(BF$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG859,,,,-MIN(BG$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH859,,,,-MIN(BH$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI859,,,,-MIN(BI$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ859,,,,-MIN(BJ$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK859,,,,-MIN(BK$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL859,,,,-MIN(BL$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM859,,,,-MIN(BM$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN859,,,,-MIN(BN$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO859,,,,-MIN(BO$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP859,,,,-MIN(BP$5,$E848)))/$E848,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ859,,,,-MIN(BQ$5,$E848)))/$E848,0)","v":0}]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J858:J861)","v":0},{"$f":"SUM(K858:K861)","v":0},{"$f":"SUM(L858:L861)","v":0},{"$f":"SUM(M858:M861)","v":0},{"$f":"SUM(N858:N861)","v":0},{"$f":"SUM(O858:O861)","v":0},{"$f":"SUM(P858:P861)","v":0},{"$f":"SUM(Q858:Q861)","v":0},{"$f":"SUM(R858:R861)","v":0},{"$f":"SUM(S858:S861)","v":0},{"$f":"SUM(T858:T861)","v":0},{"$f":"SUM(U858:U861)","v":0},{"$f":"SUM(V858:V861)","v":0},{"$f":"SUM(W858:W861)","v":0},{"$f":"SUM(X858:X861)","v":0},{"$f":"SUM(Y858:Y861)","v":0},{"$f":"SUM(Z858:Z861)","v":0},{"$f":"SUM(AA858:AA861)","v":0},{"$f":"SUM(AB858:AB861)","v":0},{"$f":"SUM(AC858:AC861)","v":0},{"$f":"SUM(AD858:AD861)","v":0},{"$f":"SUM(AE858:AE861)","v":0},{"$f":"SUM(AF858:AF861)","v":0},{"$f":"SUM(AG858:AG861)","v":0},{"$f":"SUM(AH858:AH861)","v":0},{"$f":"SUM(AI858:AI861)","v":0},{"$f":"SUM(AJ858:AJ861)","v":0},{"$f":"SUM(AK858:AK861)","v":0},{"$f":"SUM(AL858:AL861)","v":0},{"$f":"SUM(AM858:AM861)","v":0},{"$f":"SUM(AN858:AN861)","v":0},{"$f":"SUM(AO858:AO861)","v":0},{"$f":"SUM(AP858:AP861)","v":0},{"$f":"SUM(AQ858:AQ861)","v":0},{"$f":"SUM(AR858:AR861)","v":0},{"$f":"SUM(AS858:AS861)","v":0},{"$f":"SUM(AT858:AT861)","v":0},{"$f":"SUM(AU858:AU861)","v":0},{"$f":"SUM(AV858:AV861)","v":0},{"$f":"SUM(AW858:AW861)","v":0},{"$f":"SUM(AX858:AX861)","v":0},{"$f":"SUM(AY858:AY861)","v":0},{"$f":"SUM(AZ858:AZ861)","v":0},{"$f":"SUM(BA858:BA861)","v":0},{"$f":"SUM(BB858:BB861)","v":0},{"$f":"SUM(BC858:BC861)","v":0},{"$f":"SUM(BD858:BD861)","v":0},{"$f":"SUM(BE858:BE861)","v":0},{"$f":"SUM(BF858:BF861)","v":0},{"$f":"SUM(BG858:BG861)","v":0},{"$f":"SUM(BH858:BH861)","v":0},{"$f":"SUM(BI858:BI861)","v":0},{"$f":"SUM(BJ858:BJ861)","v":0},{"$f":"SUM(BK858:BK861)","v":0},{"$f":"SUM(BL858:BL861)","v":0},{"$f":"SUM(BM858:BM861)","v":0},{"$f":"SUM(BN858:BN861)","v":0},{"$f":"SUM(BO858:BO861)","v":0},{"$f":"SUM(BP858:BP861)","v":0},{"$f":"SUM(BQ858:BQ861)","v":0}]
[]
[null,"Cost of additions","£",{"$f":"SUM(J864:BQ864)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J864)","v":0},{"$f":"SUM('>>>:<<<'!K864)","v":0},{"$f":"SUM('>>>:<<<'!L864)","v":0},{"$f":"SUM('>>>:<<<'!M864)","v":0},{"$f":"SUM('>>>:<<<'!N864)","v":0},{"$f":"SUM('>>>:<<<'!O864)","v":0},{"$f":"SUM('>>>:<<<'!P864)","v":0},{"$f":"SUM('>>>:<<<'!Q864)","v":0},{"$f":"SUM('>>>:<<<'!R864)","v":0},{"$f":"SUM('>>>:<<<'!S864)","v":0},{"$f":"SUM('>>>:<<<'!T864)","v":0},{"$f":"SUM('>>>:<<<'!U864)","v":0},{"$f":"SUM('>>>:<<<'!V864)","v":0},{"$f":"SUM('>>>:<<<'!W864)","v":0},{"$f":"SUM('>>>:<<<'!X864)","v":0},{"$f":"SUM('>>>:<<<'!Y864)","v":0},{"$f":"SUM('>>>:<<<'!Z864)","v":0},{"$f":"SUM('>>>:<<<'!AA864)","v":0},{"$f":"SUM('>>>:<<<'!AB864)","v":0},{"$f":"SUM('>>>:<<<'!AC864)","v":0},{"$f":"SUM('>>>:<<<'!AD864)","v":0},{"$f":"SUM('>>>:<<<'!AE864)","v":0},{"$f":"SUM('>>>:<<<'!AF864)","v":0},{"$f":"SUM('>>>:<<<'!AG864)","v":0},{"$f":"SUM('>>>:<<<'!AH864)","v":0},{"$f":"SUM('>>>:<<<'!AI864)","v":0},{"$f":"SUM('>>>:<<<'!AJ864)","v":0},{"$f":"SUM('>>>:<<<'!AK864)","v":0},{"$f":"SUM('>>>:<<<'!AL864)","v":0},{"$f":"SUM('>>>:<<<'!AM864)","v":0},{"$f":"SUM('>>>:<<<'!AN864)","v":0},{"$f":"SUM('>>>:<<<'!AO864)","v":0},{"$f":"SUM('>>>:<<<'!AP864)","v":0},{"$f":"SUM('>>>:<<<'!AQ864)","v":0},{"$f":"SUM('>>>:<<<'!AR864)","v":0},{"$f":"SUM('>>>:<<<'!AS864)","v":0},{"$f":"SUM('>>>:<<<'!AT864)","v":0},{"$f":"SUM('>>>:<<<'!AU864)","v":0},{"$f":"SUM('>>>:<<<'!AV864)","v":0},{"$f":"SUM('>>>:<<<'!AW864)","v":0},{"$f":"SUM('>>>:<<<'!AX864)","v":0},{"$f":"SUM('>>>:<<<'!AY864)","v":0},{"$f":"SUM('>>>:<<<'!AZ864)","v":0},{"$f":"SUM('>>>:<<<'!BA864)","v":0},{"$f":"SUM('>>>:<<<'!BB864)","v":0},{"$f":"SUM('>>>:<<<'!BC864)","v":0},{"$f":"SUM('>>>:<<<'!BD864)","v":0},{"$f":"SUM('>>>:<<<'!BE864)","v":0},{"$f":"SUM('>>>:<<<'!BF864)","v":0},{"$f":"SUM('>>>:<<<'!BG864)","v":0},{"$f":"SUM('>>>:<<<'!BH864)","v":0},{"$f":"SUM('>>>:<<<'!BI864)","v":0},{"$f":"SUM('>>>:<<<'!BJ864)","v":0},{"$f":"SUM('>>>:<<<'!BK864)","v":0},{"$f":"SUM('>>>:<<<'!BL864)","v":0},{"$f":"SUM('>>>:<<<'!BM864)","v":0},{"$f":"SUM('>>>:<<<'!BN864)","v":0},{"$f":"SUM('>>>:<<<'!BO864)","v":0},{"$f":"SUM('>>>:<<<'!BP864)","v":0},{"$f":"SUM('>>>:<<<'!BQ864)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J865:BQ865)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J865)","v":0},{"$f":"SUM('>>>:<<<'!K865)","v":0},{"$f":"SUM('>>>:<<<'!L865)","v":0},{"$f":"SUM('>>>:<<<'!M865)","v":0},{"$f":"SUM('>>>:<<<'!N865)","v":0},{"$f":"SUM('>>>:<<<'!O865)","v":0},{"$f":"SUM('>>>:<<<'!P865)","v":0},{"$f":"SUM('>>>:<<<'!Q865)","v":0},{"$f":"SUM('>>>:<<<'!R865)","v":0},{"$f":"SUM('>>>:<<<'!S865)","v":0},{"$f":"SUM('>>>:<<<'!T865)","v":0},{"$f":"SUM('>>>:<<<'!U865)","v":0},{"$f":"SUM('>>>:<<<'!V865)","v":0},{"$f":"SUM('>>>:<<<'!W865)","v":0},{"$f":"SUM('>>>:<<<'!X865)","v":0},{"$f":"SUM('>>>:<<<'!Y865)","v":0},{"$f":"SUM('>>>:<<<'!Z865)","v":0},{"$f":"SUM('>>>:<<<'!AA865)","v":0},{"$f":"SUM('>>>:<<<'!AB865)","v":0},{"$f":"SUM('>>>:<<<'!AC865)","v":0},{"$f":"SUM('>>>:<<<'!AD865)","v":0},{"$f":"SUM('>>>:<<<'!AE865)","v":0},{"$f":"SUM('>>>:<<<'!AF865)","v":0},{"$f":"SUM('>>>:<<<'!AG865)","v":0},{"$f":"SUM('>>>:<<<'!AH865)","v":0},{"$f":"SUM('>>>:<<<'!AI865)","v":0},{"$f":"SUM('>>>:<<<'!AJ865)","v":0},{"$f":"SUM('>>>:<<<'!AK865)","v":0},{"$f":"SUM('>>>:<<<'!AL865)","v":0},{"$f":"SUM('>>>:<<<'!AM865)","v":0},{"$f":"SUM('>>>:<<<'!AN865)","v":0},{"$f":"SUM('>>>:<<<'!AO865)","v":0},{"$f":"SUM('>>>:<<<'!AP865)","v":0},{"$f":"SUM('>>>:<<<'!AQ865)","v":0},{"$f":"SUM('>>>:<<<'!AR865)","v":0},{"$f":"SUM('>>>:<<<'!AS865)","v":0},{"$f":"SUM('>>>:<<<'!AT865)","v":0},{"$f":"SUM('>>>:<<<'!AU865)","v":0},{"$f":"SUM('>>>:<<<'!AV865)","v":0},{"$f":"SUM('>>>:<<<'!AW865)","v":0},{"$f":"SUM('>>>:<<<'!AX865)","v":0},{"$f":"SUM('>>>:<<<'!AY865)","v":0},{"$f":"SUM('>>>:<<<'!AZ865)","v":0},{"$f":"SUM('>>>:<<<'!BA865)","v":0},{"$f":"SUM('>>>:<<<'!BB865)","v":0},{"$f":"SUM('>>>:<<<'!BC865)","v":0},{"$f":"SUM('>>>:<<<'!BD865)","v":0},{"$f":"SUM('>>>:<<<'!BE865)","v":0},{"$f":"SUM('>>>:<<<'!BF865)","v":0},{"$f":"SUM('>>>:<<<'!BG865)","v":0},{"$f":"SUM('>>>:<<<'!BH865)","v":0},{"$f":"SUM('>>>:<<<'!BI865)","v":0},{"$f":"SUM('>>>:<<<'!BJ865)","v":0},{"$f":"SUM('>>>:<<<'!BK865)","v":0},{"$f":"SUM('>>>:<<<'!BL865)","v":0},{"$f":"SUM('>>>:<<<'!BM865)","v":0},{"$f":"SUM('>>>:<<<'!BN865)","v":0},{"$f":"SUM('>>>:<<<'!BO865)","v":0},{"$f":"SUM('>>>:<<<'!BP865)","v":0},{"$f":"SUM('>>>:<<<'!BQ865)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J875)","v":0},{"$f":"SUM('>>>:<<<'!K875)","v":0},{"$f":"SUM('>>>:<<<'!L875)","v":0},{"$f":"SUM('>>>:<<<'!M875)","v":0},{"$f":"SUM('>>>:<<<'!N875)","v":0},{"$f":"SUM('>>>:<<<'!O875)","v":0},{"$f":"SUM('>>>:<<<'!P875)","v":0},{"$f":"SUM('>>>:<<<'!Q875)","v":0},{"$f":"SUM('>>>:<<<'!R875)","v":0},{"$f":"SUM('>>>:<<<'!S875)","v":0},{"$f":"SUM('>>>:<<<'!T875)","v":0},{"$f":"SUM('>>>:<<<'!U875)","v":0},{"$f":"SUM('>>>:<<<'!V875)","v":0},{"$f":"SUM('>>>:<<<'!W875)","v":0},{"$f":"SUM('>>>:<<<'!X875)","v":0},{"$f":"SUM('>>>:<<<'!Y875)","v":0},{"$f":"SUM('>>>:<<<'!Z875)","v":0},{"$f":"SUM('>>>:<<<'!AA875)","v":0},{"$f":"SUM('>>>:<<<'!AB875)","v":0},{"$f":"SUM('>>>:<<<'!AC875)","v":0},{"$f":"SUM('>>>:<<<'!AD875)","v":0},{"$f":"SUM('>>>:<<<'!AE875)","v":0},{"$f":"SUM('>>>:<<<'!AF875)","v":0},{"$f":"SUM('>>>:<<<'!AG875)","v":0},{"$f":"SUM('>>>:<<<'!AH875)","v":0},{"$f":"SUM('>>>:<<<'!AI875)","v":0},{"$f":"SUM('>>>:<<<'!AJ875)","v":0},{"$f":"SUM('>>>:<<<'!AK875)","v":0},{"$f":"SUM('>>>:<<<'!AL875)","v":0},{"$f":"SUM('>>>:<<<'!AM875)","v":0},{"$f":"SUM('>>>:<<<'!AN875)","v":0},{"$f":"SUM('>>>:<<<'!AO875)","v":0},{"$f":"SUM('>>>:<<<'!AP875)","v":0},{"$f":"SUM('>>>:<<<'!AQ875)","v":0},{"$f":"SUM('>>>:<<<'!AR875)","v":0},{"$f":"SUM('>>>:<<<'!AS875)","v":0},{"$f":"SUM('>>>:<<<'!AT875)","v":0},{"$f":"SUM('>>>:<<<'!AU875)","v":0},{"$f":"SUM('>>>:<<<'!AV875)","v":0},{"$f":"SUM('>>>:<<<'!AW875)","v":0},{"$f":"SUM('>>>:<<<'!AX875)","v":0},{"$f":"SUM('>>>:<<<'!AY875)","v":0},{"$f":"SUM('>>>:<<<'!AZ875)","v":0},{"$f":"SUM('>>>:<<<'!BA875)","v":0},{"$f":"SUM('>>>:<<<'!BB875)","v":0},{"$f":"SUM('>>>:<<<'!BC875)","v":0},{"$f":"SUM('>>>:<<<'!BD875)","v":0},{"$f":"SUM('>>>:<<<'!BE875)","v":0},{"$f":"SUM('>>>:<<<'!BF875)","v":0},{"$f":"SUM('>>>:<<<'!BG875)","v":0},{"$f":"SUM('>>>:<<<'!BH875)","v":0},{"$f":"SUM('>>>:<<<'!BI875)","v":0},{"$f":"SUM('>>>:<<<'!BJ875)","v":0},{"$f":"SUM('>>>:<<<'!BK875)","v":0},{"$f":"SUM('>>>:<<<'!BL875)","v":0},{"$f":"SUM('>>>:<<<'!BM875)","v":0},{"$f":"SUM('>>>:<<<'!BN875)","v":0},{"$f":"SUM('>>>:<<<'!BO875)","v":0},{"$f":"SUM('>>>:<<<'!BP875)","v":0},{"$f":"SUM('>>>:<<<'!BQ875)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J919)","v":0},{"$f":"SUM('>>>:<<<'!K919)","v":0},{"$f":"SUM('>>>:<<<'!L919)","v":0},{"$f":"SUM('>>>:<<<'!M919)","v":0},{"$f":"SUM('>>>:<<<'!N919)","v":0},{"$f":"SUM('>>>:<<<'!O919)","v":0},{"$f":"SUM('>>>:<<<'!P919)","v":0},{"$f":"SUM('>>>:<<<'!Q919)","v":0},{"$f":"SUM('>>>:<<<'!R919)","v":0},{"$f":"SUM('>>>:<<<'!S919)","v":0},{"$f":"SUM('>>>:<<<'!T919)","v":0},{"$f":"SUM('>>>:<<<'!U919)","v":0},{"$f":"SUM('>>>:<<<'!V919)","v":0},{"$f":"SUM('>>>:<<<'!W919)","v":0},{"$f":"SUM('>>>:<<<'!X919)","v":0},{"$f":"SUM('>>>:<<<'!Y919)","v":0},{"$f":"SUM('>>>:<<<'!Z919)","v":0},{"$f":"SUM('>>>:<<<'!AA919)","v":0},{"$f":"SUM('>>>:<<<'!AB919)","v":0},{"$f":"SUM('>>>:<<<'!AC919)","v":0},{"$f":"SUM('>>>:<<<'!AD919)","v":0},{"$f":"SUM('>>>:<<<'!AE919)","v":0},{"$f":"SUM('>>>:<<<'!AF919)","v":0},{"$f":"SUM('>>>:<<<'!AG919)","v":0},{"$f":"SUM('>>>:<<<'!AH919)","v":0},{"$f":"SUM('>>>:<<<'!AI919)","v":0},{"$f":"SUM('>>>:<<<'!AJ919)","v":0},{"$f":"SUM('>>>:<<<'!AK919)","v":0},{"$f":"SUM('>>>:<<<'!AL919)","v":0},{"$f":"SUM('>>>:<<<'!AM919)","v":0},{"$f":"SUM('>>>:<<<'!AN919)","v":0},{"$f":"SUM('>>>:<<<'!AO919)","v":0},{"$f":"SUM('>>>:<<<'!AP919)","v":0},{"$f":"SUM('>>>:<<<'!AQ919)","v":0},{"$f":"SUM('>>>:<<<'!AR919)","v":0},{"$f":"SUM('>>>:<<<'!AS919)","v":0},{"$f":"SUM('>>>:<<<'!AT919)","v":0},{"$f":"SUM('>>>:<<<'!AU919)","v":0},{"$f":"SUM('>>>:<<<'!AV919)","v":0},{"$f":"SUM('>>>:<<<'!AW919)","v":0},{"$f":"SUM('>>>:<<<'!AX919)","v":0},{"$f":"SUM('>>>:<<<'!AY919)","v":0},{"$f":"SUM('>>>:<<<'!AZ919)","v":0},{"$f":"SUM('>>>:<<<'!BA919)","v":0},{"$f":"SUM('>>>:<<<'!BB919)","v":0},{"$f":"SUM('>>>:<<<'!BC919)","v":0},{"$f":"SUM('>>>:<<<'!BD919)","v":0},{"$f":"SUM('>>>:<<<'!BE919)","v":0},{"$f":"SUM('>>>:<<<'!BF919)","v":0},{"$f":"SUM('>>>:<<<'!BG919)","v":0},{"$f":"SUM('>>>:<<<'!BH919)","v":0},{"$f":"SUM('>>>:<<<'!BI919)","v":0},{"$f":"SUM('>>>:<<<'!BJ919)","v":0},{"$f":"SUM('>>>:<<<'!BK919)","v":0},{"$f":"SUM('>>>:<<<'!BL919)","v":0},{"$f":"SUM('>>>:<<<'!BM919)","v":0},{"$f":"SUM('>>>:<<<'!BN919)","v":0},{"$f":"SUM('>>>:<<<'!BO919)","v":0},{"$f":"SUM('>>>:<<<'!BP919)","v":0},{"$f":"SUM('>>>:<<<'!BQ919)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J929)","v":0},{"$f":"SUM('>>>:<<<'!K929)","v":0},{"$f":"SUM('>>>:<<<'!L929)","v":0},{"$f":"SUM('>>>:<<<'!M929)","v":0},{"$f":"SUM('>>>:<<<'!N929)","v":0},{"$f":"SUM('>>>:<<<'!O929)","v":0},{"$f":"SUM('>>>:<<<'!P929)","v":0},{"$f":"SUM('>>>:<<<'!Q929)","v":0},{"$f":"SUM('>>>:<<<'!R929)","v":0},{"$f":"SUM('>>>:<<<'!S929)","v":0},{"$f":"SUM('>>>:<<<'!T929)","v":0},{"$f":"SUM('>>>:<<<'!U929)","v":0},{"$f":"SUM('>>>:<<<'!V929)","v":0},{"$f":"SUM('>>>:<<<'!W929)","v":0},{"$f":"SUM('>>>:<<<'!X929)","v":0},{"$f":"SUM('>>>:<<<'!Y929)","v":0},{"$f":"SUM('>>>:<<<'!Z929)","v":0},{"$f":"SUM('>>>:<<<'!AA929)","v":0},{"$f":"SUM('>>>:<<<'!AB929)","v":0},{"$f":"SUM('>>>:<<<'!AC929)","v":0},{"$f":"SUM('>>>:<<<'!AD929)","v":0},{"$f":"SUM('>>>:<<<'!AE929)","v":0},{"$f":"SUM('>>>:<<<'!AF929)","v":0},{"$f":"SUM('>>>:<<<'!AG929)","v":0},{"$f":"SUM('>>>:<<<'!AH929)","v":0},{"$f":"SUM('>>>:<<<'!AI929)","v":0},{"$f":"SUM('>>>:<<<'!AJ929)","v":0},{"$f":"SUM('>>>:<<<'!AK929)","v":0},{"$f":"SUM('>>>:<<<'!AL929)","v":0},{"$f":"SUM('>>>:<<<'!AM929)","v":0},{"$f":"SUM('>>>:<<<'!AN929)","v":0},{"$f":"SUM('>>>:<<<'!AO929)","v":0},{"$f":"SUM('>>>:<<<'!AP929)","v":0},{"$f":"SUM('>>>:<<<'!AQ929)","v":0},{"$f":"SUM('>>>:<<<'!AR929)","v":0},{"$f":"SUM('>>>:<<<'!AS929)","v":0},{"$f":"SUM('>>>:<<<'!AT929)","v":0},{"$f":"SUM('>>>:<<<'!AU929)","v":0},{"$f":"SUM('>>>:<<<'!AV929)","v":0},{"$f":"SUM('>>>:<<<'!AW929)","v":0},{"$f":"SUM('>>>:<<<'!AX929)","v":0},{"$f":"SUM('>>>:<<<'!AY929)","v":0},{"$f":"SUM('>>>:<<<'!AZ929)","v":0},{"$f":"SUM('>>>:<<<'!BA929)","v":0},{"$f":"SUM('>>>:<<<'!BB929)","v":0},{"$f":"SUM('>>>:<<<'!BC929)","v":0},{"$f":"SUM('>>>:<<<'!BD929)","v":0},{"$f":"SUM('>>>:<<<'!BE929)","v":0},{"$f":"SUM('>>>:<<<'!BF929)","v":0},{"$f":"SUM('>>>:<<<'!BG929)","v":0},{"$f":"SUM('>>>:<<<'!BH929)","v":0},{"$f":"SUM('>>>:<<<'!BI929)","v":0},{"$f":"SUM('>>>:<<<'!BJ929)","v":0},{"$f":"SUM('>>>:<<<'!BK929)","v":0},{"$f":"SUM('>>>:<<<'!BL929)","v":0},{"$f":"SUM('>>>:<<<'!BM929)","v":0},{"$f":"SUM('>>>:<<<'!BN929)","v":0},{"$f":"SUM('>>>:<<<'!BO929)","v":0},{"$f":"SUM('>>>:<<<'!BP929)","v":0},{"$f":"SUM('>>>:<<<'!BQ929)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J939)","v":0},{"$f":"SUM('>>>:<<<'!K939)","v":0},{"$f":"SUM('>>>:<<<'!L939)","v":0},{"$f":"SUM('>>>:<<<'!M939)","v":0},{"$f":"SUM('>>>:<<<'!N939)","v":0},{"$f":"SUM('>>>:<<<'!O939)","v":0},{"$f":"SUM('>>>:<<<'!P939)","v":0},{"$f":"SUM('>>>:<<<'!Q939)","v":0},{"$f":"SUM('>>>:<<<'!R939)","v":0},{"$f":"SUM('>>>:<<<'!S939)","v":0},{"$f":"SUM('>>>:<<<'!T939)","v":0},{"$f":"SUM('>>>:<<<'!U939)","v":0},{"$f":"SUM('>>>:<<<'!V939)","v":0},{"$f":"SUM('>>>:<<<'!W939)","v":0},{"$f":"SUM('>>>:<<<'!X939)","v":0},{"$f":"SUM('>>>:<<<'!Y939)","v":0},{"$f":"SUM('>>>:<<<'!Z939)","v":0},{"$f":"SUM('>>>:<<<'!AA939)","v":0},{"$f":"SUM('>>>:<<<'!AB939)","v":0},{"$f":"SUM('>>>:<<<'!AC939)","v":0},{"$f":"SUM('>>>:<<<'!AD939)","v":0},{"$f":"SUM('>>>:<<<'!AE939)","v":0},{"$f":"SUM('>>>:<<<'!AF939)","v":0},{"$f":"SUM('>>>:<<<'!AG939)","v":0},{"$f":"SUM('>>>:<<<'!AH939)","v":0},{"$f":"SUM('>>>:<<<'!AI939)","v":0},{"$f":"SUM('>>>:<<<'!AJ939)","v":0},{"$f":"SUM('>>>:<<<'!AK939)","v":0},{"$f":"SUM('>>>:<<<'!AL939)","v":0},{"$f":"SUM('>>>:<<<'!AM939)","v":0},{"$f":"SUM('>>>:<<<'!AN939)","v":0},{"$f":"SUM('>>>:<<<'!AO939)","v":0},{"$f":"SUM('>>>:<<<'!AP939)","v":0},{"$f":"SUM('>>>:<<<'!AQ939)","v":0},{"$f":"SUM('>>>:<<<'!AR939)","v":0},{"$f":"SUM('>>>:<<<'!AS939)","v":0},{"$f":"SUM('>>>:<<<'!AT939)","v":0},{"$f":"SUM('>>>:<<<'!AU939)","v":0},{"$f":"SUM('>>>:<<<'!AV939)","v":0},{"$f":"SUM('>>>:<<<'!AW939)","v":0},{"$f":"SUM('>>>:<<<'!AX939)","v":0},{"$f":"SUM('>>>:<<<'!AY939)","v":0},{"$f":"SUM('>>>:<<<'!AZ939)","v":0},{"$f":"SUM('>>>:<<<'!BA939)","v":0},{"$f":"SUM('>>>:<<<'!BB939)","v":0},{"$f":"SUM('>>>:<<<'!BC939)","v":0},{"$f":"SUM('>>>:<<<'!BD939)","v":0},{"$f":"SUM('>>>:<<<'!BE939)","v":0},{"$f":"SUM('>>>:<<<'!BF939)","v":0},{"$f":"SUM('>>>:<<<'!BG939)","v":0},{"$f":"SUM('>>>:<<<'!BH939)","v":0},{"$f":"SUM('>>>:<<<'!BI939)","v":0},{"$f":"SUM('>>>:<<<'!BJ939)","v":0},{"$f":"SUM('>>>:<<<'!BK939)","v":0},{"$f":"SUM('>>>:<<<'!BL939)","v":0},{"$f":"SUM('>>>:<<<'!BM939)","v":0},{"$f":"SUM('>>>:<<<'!BN939)","v":0},{"$f":"SUM('>>>:<<<'!BO939)","v":0},{"$f":"SUM('>>>:<<<'!BP939)","v":0},{"$f":"SUM('>>>:<<<'!BQ939)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J949)","v":0},{"$f":"SUM('>>>:<<<'!K949)","v":0},{"$f":"SUM('>>>:<<<'!L949)","v":0},{"$f":"SUM('>>>:<<<'!M949)","v":0},{"$f":"SUM('>>>:<<<'!N949)","v":0},{"$f":"SUM('>>>:<<<'!O949)","v":0},{"$f":"SUM('>>>:<<<'!P949)","v":0},{"$f":"SUM('>>>:<<<'!Q949)","v":0},{"$f":"SUM('>>>:<<<'!R949)","v":0},{"$f":"SUM('>>>:<<<'!S949)","v":0},{"$f":"SUM('>>>:<<<'!T949)","v":0},{"$f":"SUM('>>>:<<<'!U949)","v":0},{"$f":"SUM('>>>:<<<'!V949)","v":0},{"$f":"SUM('>>>:<<<'!W949)","v":0},{"$f":"SUM('>>>:<<<'!X949)","v":0},{"$f":"SUM('>>>:<<<'!Y949)","v":0},{"$f":"SUM('>>>:<<<'!Z949)","v":0},{"$f":"SUM('>>>:<<<'!AA949)","v":0},{"$f":"SUM('>>>:<<<'!AB949)","v":0},{"$f":"SUM('>>>:<<<'!AC949)","v":0},{"$f":"SUM('>>>:<<<'!AD949)","v":0},{"$f":"SUM('>>>:<<<'!AE949)","v":0},{"$f":"SUM('>>>:<<<'!AF949)","v":0},{"$f":"SUM('>>>:<<<'!AG949)","v":0},{"$f":"SUM('>>>:<<<'!AH949)","v":0},{"$f":"SUM('>>>:<<<'!AI949)","v":0},{"$f":"SUM('>>>:<<<'!AJ949)","v":0},{"$f":"SUM('>>>:<<<'!AK949)","v":0},{"$f":"SUM('>>>:<<<'!AL949)","v":0},{"$f":"SUM('>>>:<<<'!AM949)","v":0},{"$f":"SUM('>>>:<<<'!AN949)","v":0},{"$f":"SUM('>>>:<<<'!AO949)","v":0},{"$f":"SUM('>>>:<<<'!AP949)","v":0},{"$f":"SUM('>>>:<<<'!AQ949)","v":0},{"$f":"SUM('>>>:<<<'!AR949)","v":0},{"$f":"SUM('>>>:<<<'!AS949)","v":0},{"$f":"SUM('>>>:<<<'!AT949)","v":0},{"$f":"SUM('>>>:<<<'!AU949)","v":0},{"$f":"SUM('>>>:<<<'!AV949)","v":0},{"$f":"SUM('>>>:<<<'!AW949)","v":0},{"$f":"SUM('>>>:<<<'!AX949)","v":0},{"$f":"SUM('>>>:<<<'!AY949)","v":0},{"$f":"SUM('>>>:<<<'!AZ949)","v":0},{"$f":"SUM('>>>:<<<'!BA949)","v":0},{"$f":"SUM('>>>:<<<'!BB949)","v":0},{"$f":"SUM('>>>:<<<'!BC949)","v":0},{"$f":"SUM('>>>:<<<'!BD949)","v":0},{"$f":"SUM('>>>:<<<'!BE949)","v":0},{"$f":"SUM('>>>:<<<'!BF949)","v":0},{"$f":"SUM('>>>:<<<'!BG949)","v":0},{"$f":"SUM('>>>:<<<'!BH949)","v":0},{"$f":"SUM('>>>:<<<'!BI949)","v":0},{"$f":"SUM('>>>:<<<'!BJ949)","v":0},{"$f":"SUM('>>>:<<<'!BK949)","v":0},{"$f":"SUM('>>>:<<<'!BL949)","v":0},{"$f":"SUM('>>>:<<<'!BM949)","v":0},{"$f":"SUM('>>>:<<<'!BN949)","v":0},{"$f":"SUM('>>>:<<<'!BO949)","v":0},{"$f":"SUM('>>>:<<<'!BP949)","v":0},{"$f":"SUM('>>>:<<<'!BQ949)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J956)","v":0},{"$f":"SUM('>>>:<<<'!K956)","v":0},{"$f":"SUM('>>>:<<<'!L956)","v":0},{"$f":"SUM('>>>:<<<'!M956)","v":0},{"$f":"SUM('>>>:<<<'!N956)","v":0},{"$f":"SUM('>>>:<<<'!O956)","v":0},{"$f":"SUM('>>>:<<<'!P956)","v":0},{"$f":"SUM('>>>:<<<'!Q956)","v":0},{"$f":"SUM('>>>:<<<'!R956)","v":0},{"$f":"SUM('>>>:<<<'!S956)","v":0},{"$f":"SUM('>>>:<<<'!T956)","v":0},{"$f":"SUM('>>>:<<<'!U956)","v":0},{"$f":"SUM('>>>:<<<'!V956)","v":0},{"$f":"SUM('>>>:<<<'!W956)","v":0},{"$f":"SUM('>>>:<<<'!X956)","v":0},{"$f":"SUM('>>>:<<<'!Y956)","v":0},{"$f":"SUM('>>>:<<<'!Z956)","v":0},{"$f":"SUM('>>>:<<<'!AA956)","v":0},{"$f":"SUM('>>>:<<<'!AB956)","v":0},{"$f":"SUM('>>>:<<<'!AC956)","v":0},{"$f":"SUM('>>>:<<<'!AD956)","v":0},{"$f":"SUM('>>>:<<<'!AE956)","v":0},{"$f":"SUM('>>>:<<<'!AF956)","v":0},{"$f":"SUM('>>>:<<<'!AG956)","v":0},{"$f":"SUM('>>>:<<<'!AH956)","v":0},{"$f":"SUM('>>>:<<<'!AI956)","v":0},{"$f":"SUM('>>>:<<<'!AJ956)","v":0},{"$f":"SUM('>>>:<<<'!AK956)","v":0},{"$f":"SUM('>>>:<<<'!AL956)","v":0},{"$f":"SUM('>>>:<<<'!AM956)","v":0},{"$f":"SUM('>>>:<<<'!AN956)","v":0},{"$f":"SUM('>>>:<<<'!AO956)","v":0},{"$f":"SUM('>>>:<<<'!AP956)","v":0},{"$f":"SUM('>>>:<<<'!AQ956)","v":0},{"$f":"SUM('>>>:<<<'!AR956)","v":0},{"$f":"SUM('>>>:<<<'!AS956)","v":0},{"$f":"SUM('>>>:<<<'!AT956)","v":0},{"$f":"SUM('>>>:<<<'!AU956)","v":0},{"$f":"SUM('>>>:<<<'!AV956)","v":0},{"$f":"SUM('>>>:<<<'!AW956)","v":0},{"$f":"SUM('>>>:<<<'!AX956)","v":0},{"$f":"SUM('>>>:<<<'!AY956)","v":0},{"$f":"SUM('>>>:<<<'!AZ956)","v":0},{"$f":"SUM('>>>:<<<'!BA956)","v":0},{"$f":"SUM('>>>:<<<'!BB956)","v":0},{"$f":"SUM('>>>:<<<'!BC956)","v":0},{"$f":"SUM('>>>:<<<'!BD956)","v":0},{"$f":"SUM('>>>:<<<'!BE956)","v":0},{"$f":"SUM('>>>:<<<'!BF956)","v":0},{"$f":"SUM('>>>:<<<'!BG956)","v":0},{"$f":"SUM('>>>:<<<'!BH956)","v":0},{"$f":"SUM('>>>:<<<'!BI956)","v":0},{"$f":"SUM('>>>:<<<'!BJ956)","v":0},{"$f":"SUM('>>>:<<<'!BK956)","v":0},{"$f":"SUM('>>>:<<<'!BL956)","v":0},{"$f":"SUM('>>>:<<<'!BM956)","v":0},{"$f":"SUM('>>>:<<<'!BN956)","v":0},{"$f":"SUM('>>>:<<<'!BO956)","v":0},{"$f":"SUM('>>>:<<<'!BP956)","v":0},{"$f":"SUM('>>>:<<<'!BQ956)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J966)","v":0},{"$f":"SUM('>>>:<<<'!K966)","v":0},{"$f":"SUM('>>>:<<<'!L966)","v":0},{"$f":"SUM('>>>:<<<'!M966)","v":0},{"$f":"SUM('>>>:<<<'!N966)","v":0},{"$f":"SUM('>>>:<<<'!O966)","v":0},{"$f":"SUM('>>>:<<<'!P966)","v":0},{"$f":"SUM('>>>:<<<'!Q966)","v":0},{"$f":"SUM('>>>:<<<'!R966)","v":0},{"$f":"SUM('>>>:<<<'!S966)","v":0},{"$f":"SUM('>>>:<<<'!T966)","v":0},{"$f":"SUM('>>>:<<<'!U966)","v":0},{"$f":"SUM('>>>:<<<'!V966)","v":0},{"$f":"SUM('>>>:<<<'!W966)","v":0},{"$f":"SUM('>>>:<<<'!X966)","v":0},{"$f":"SUM('>>>:<<<'!Y966)","v":0},{"$f":"SUM('>>>:<<<'!Z966)","v":0},{"$f":"SUM('>>>:<<<'!AA966)","v":0},{"$f":"SUM('>>>:<<<'!AB966)","v":0},{"$f":"SUM('>>>:<<<'!AC966)","v":0},{"$f":"SUM('>>>:<<<'!AD966)","v":0},{"$f":"SUM('>>>:<<<'!AE966)","v":0},{"$f":"SUM('>>>:<<<'!AF966)","v":0},{"$f":"SUM('>>>:<<<'!AG966)","v":0},{"$f":"SUM('>>>:<<<'!AH966)","v":0},{"$f":"SUM('>>>:<<<'!AI966)","v":0},{"$f":"SUM('>>>:<<<'!AJ966)","v":0},{"$f":"SUM('>>>:<<<'!AK966)","v":0},{"$f":"SUM('>>>:<<<'!AL966)","v":0},{"$f":"SUM('>>>:<<<'!AM966)","v":0},{"$f":"SUM('>>>:<<<'!AN966)","v":0},{"$f":"SUM('>>>:<<<'!AO966)","v":0},{"$f":"SUM('>>>:<<<'!AP966)","v":0},{"$f":"SUM('>>>:<<<'!AQ966)","v":0},{"$f":"SUM('>>>:<<<'!AR966)","v":0},{"$f":"SUM('>>>:<<<'!AS966)","v":0},{"$f":"SUM('>>>:<<<'!AT966)","v":0},{"$f":"SUM('>>>:<<<'!AU966)","v":0},{"$f":"SUM('>>>:<<<'!AV966)","v":0},{"$f":"SUM('>>>:<<<'!AW966)","v":0},{"$f":"SUM('>>>:<<<'!AX966)","v":0},{"$f":"SUM('>>>:<<<'!AY966)","v":0},{"$f":"SUM('>>>:<<<'!AZ966)","v":0},{"$f":"SUM('>>>:<<<'!BA966)","v":0},{"$f":"SUM('>>>:<<<'!BB966)","v":0},{"$f":"SUM('>>>:<<<'!BC966)","v":0},{"$f":"SUM('>>>:<<<'!BD966)","v":0},{"$f":"SUM('>>>:<<<'!BE966)","v":0},{"$f":"SUM('>>>:<<<'!BF966)","v":0},{"$f":"SUM('>>>:<<<'!BG966)","v":0},{"$f":"SUM('>>>:<<<'!BH966)","v":0},{"$f":"SUM('>>>:<<<'!BI966)","v":0},{"$f":"SUM('>>>:<<<'!BJ966)","v":0},{"$f":"SUM('>>>:<<<'!BK966)","v":0},{"$f":"SUM('>>>:<<<'!BL966)","v":0},{"$f":"SUM('>>>:<<<'!BM966)","v":0},{"$f":"SUM('>>>:<<<'!BN966)","v":0},{"$f":"SUM('>>>:<<<'!BO966)","v":0},{"$f":"SUM('>>>:<<<'!BP966)","v":0},{"$f":"SUM('>>>:<<<'!BQ966)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J969:BQ969)","v":0},null,null,null,null,null,{"$f":"J864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP864","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J970:BQ970)","v":0},null,null,null,null,null,{"$f":"J875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP875","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J971:BQ971)","v":0},null,null,null,null,null,{"$f":"J865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP865","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J919","v":0},{"$f":"K919","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J929","v":0},{"$f":"K929","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J939","v":0},{"$f":"K939","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J949","v":0},{"$f":"K949","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP956","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J966","v":0},{"$f":"K966","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J979:BQ979)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J979)","v":0},{"$f":"SUM('>>>:<<<'!K979)","v":0},{"$f":"SUM('>>>:<<<'!L979)","v":0},{"$f":"SUM('>>>:<<<'!M979)","v":0},{"$f":"SUM('>>>:<<<'!N979)","v":0},{"$f":"SUM('>>>:<<<'!O979)","v":0},{"$f":"SUM('>>>:<<<'!P979)","v":0},{"$f":"SUM('>>>:<<<'!Q979)","v":0},{"$f":"SUM('>>>:<<<'!R979)","v":0},{"$f":"SUM('>>>:<<<'!S979)","v":0},{"$f":"SUM('>>>:<<<'!T979)","v":0},{"$f":"SUM('>>>:<<<'!U979)","v":0},{"$f":"SUM('>>>:<<<'!V979)","v":0},{"$f":"SUM('>>>:<<<'!W979)","v":0},{"$f":"SUM('>>>:<<<'!X979)","v":0},{"$f":"SUM('>>>:<<<'!Y979)","v":0},{"$f":"SUM('>>>:<<<'!Z979)","v":0},{"$f":"SUM('>>>:<<<'!AA979)","v":0},{"$f":"SUM('>>>:<<<'!AB979)","v":0},{"$f":"SUM('>>>:<<<'!AC979)","v":0},{"$f":"SUM('>>>:<<<'!AD979)","v":0},{"$f":"SUM('>>>:<<<'!AE979)","v":0},{"$f":"SUM('>>>:<<<'!AF979)","v":0},{"$f":"SUM('>>>:<<<'!AG979)","v":0},{"$f":"SUM('>>>:<<<'!AH979)","v":0},{"$f":"SUM('>>>:<<<'!AI979)","v":0},{"$f":"SUM('>>>:<<<'!AJ979)","v":0},{"$f":"SUM('>>>:<<<'!AK979)","v":0},{"$f":"SUM('>>>:<<<'!AL979)","v":0},{"$f":"SUM('>>>:<<<'!AM979)","v":0},{"$f":"SUM('>>>:<<<'!AN979)","v":0},{"$f":"SUM('>>>:<<<'!AO979)","v":0},{"$f":"SUM('>>>:<<<'!AP979)","v":0},{"$f":"SUM('>>>:<<<'!AQ979)","v":0},{"$f":"SUM('>>>:<<<'!AR979)","v":0},{"$f":"SUM('>>>:<<<'!AS979)","v":0},{"$f":"SUM('>>>:<<<'!AT979)","v":0},{"$f":"SUM('>>>:<<<'!AU979)","v":0},{"$f":"SUM('>>>:<<<'!AV979)","v":0},{"$f":"SUM('>>>:<<<'!AW979)","v":0},{"$f":"SUM('>>>:<<<'!AX979)","v":0},{"$f":"SUM('>>>:<<<'!AY979)","v":0},{"$f":"SUM('>>>:<<<'!AZ979)","v":0},{"$f":"SUM('>>>:<<<'!BA979)","v":0},{"$f":"SUM('>>>:<<<'!BB979)","v":0},{"$f":"SUM('>>>:<<<'!BC979)","v":0},{"$f":"SUM('>>>:<<<'!BD979)","v":0},{"$f":"SUM('>>>:<<<'!BE979)","v":0},{"$f":"SUM('>>>:<<<'!BF979)","v":0},{"$f":"SUM('>>>:<<<'!BG979)","v":0},{"$f":"SUM('>>>:<<<'!BH979)","v":0},{"$f":"SUM('>>>:<<<'!BI979)","v":0},{"$f":"SUM('>>>:<<<'!BJ979)","v":0},{"$f":"SUM('>>>:<<<'!BK979)","v":0},{"$f":"SUM('>>>:<<<'!BL979)","v":0},{"$f":"SUM('>>>:<<<'!BM979)","v":0},{"$f":"SUM('>>>:<<<'!BN979)","v":0},{"$f":"SUM('>>>:<<<'!BO979)","v":0},{"$f":"SUM('>>>:<<<'!BP979)","v":0},{"$f":"SUM('>>>:<<<'!BQ979)","v":0}]
[]
[null,"Cooling"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J985)","v":0},{"$f":"SUM('>>>:<<<'!K985)","v":0},{"$f":"SUM('>>>:<<<'!L985)","v":0},{"$f":"SUM('>>>:<<<'!M985)","v":0},{"$f":"SUM('>>>:<<<'!N985)","v":0},{"$f":"SUM('>>>:<<<'!O985)","v":0},{"$f":"SUM('>>>:<<<'!P985)","v":0},{"$f":"SUM('>>>:<<<'!Q985)","v":0},{"$f":"SUM('>>>:<<<'!R985)","v":0},{"$f":"SUM('>>>:<<<'!S985)","v":0},{"$f":"SUM('>>>:<<<'!T985)","v":0},{"$f":"SUM('>>>:<<<'!U985)","v":0},{"$f":"SUM('>>>:<<<'!V985)","v":0},{"$f":"SUM('>>>:<<<'!W985)","v":0},{"$f":"SUM('>>>:<<<'!X985)","v":0},{"$f":"SUM('>>>:<<<'!Y985)","v":0},{"$f":"SUM('>>>:<<<'!Z985)","v":0},{"$f":"SUM('>>>:<<<'!AA985)","v":0},{"$f":"SUM('>>>:<<<'!AB985)","v":0},{"$f":"SUM('>>>:<<<'!AC985)","v":0},{"$f":"SUM('>>>:<<<'!AD985)","v":0},{"$f":"SUM('>>>:<<<'!AE985)","v":0},{"$f":"SUM('>>>:<<<'!AF985)","v":0},{"$f":"SUM('>>>:<<<'!AG985)","v":0},{"$f":"SUM('>>>:<<<'!AH985)","v":0},{"$f":"SUM('>>>:<<<'!AI985)","v":0},{"$f":"SUM('>>>:<<<'!AJ985)","v":0},{"$f":"SUM('>>>:<<<'!AK985)","v":0},{"$f":"SUM('>>>:<<<'!AL985)","v":0},{"$f":"SUM('>>>:<<<'!AM985)","v":0},{"$f":"SUM('>>>:<<<'!AN985)","v":0},{"$f":"SUM('>>>:<<<'!AO985)","v":0},{"$f":"SUM('>>>:<<<'!AP985)","v":0},{"$f":"SUM('>>>:<<<'!AQ985)","v":0},{"$f":"SUM('>>>:<<<'!AR985)","v":0},{"$f":"SUM('>>>:<<<'!AS985)","v":0},{"$f":"SUM('>>>:<<<'!AT985)","v":0},{"$f":"SUM('>>>:<<<'!AU985)","v":0},{"$f":"SUM('>>>:<<<'!AV985)","v":0},{"$f":"SUM('>>>:<<<'!AW985)","v":0},{"$f":"SUM('>>>:<<<'!AX985)","v":0},{"$f":"SUM('>>>:<<<'!AY985)","v":0},{"$f":"SUM('>>>:<<<'!AZ985)","v":0},{"$f":"SUM('>>>:<<<'!BA985)","v":0},{"$f":"SUM('>>>:<<<'!BB985)","v":0},{"$f":"SUM('>>>:<<<'!BC985)","v":0},{"$f":"SUM('>>>:<<<'!BD985)","v":0},{"$f":"SUM('>>>:<<<'!BE985)","v":0},{"$f":"SUM('>>>:<<<'!BF985)","v":0},{"$f":"SUM('>>>:<<<'!BG985)","v":0},{"$f":"SUM('>>>:<<<'!BH985)","v":0},{"$f":"SUM('>>>:<<<'!BI985)","v":0},{"$f":"SUM('>>>:<<<'!BJ985)","v":0},{"$f":"SUM('>>>:<<<'!BK985)","v":0},{"$f":"SUM('>>>:<<<'!BL985)","v":0},{"$f":"SUM('>>>:<<<'!BM985)","v":0},{"$f":"SUM('>>>:<<<'!BN985)","v":0},{"$f":"SUM('>>>:<<<'!BO985)","v":0},{"$f":"SUM('>>>:<<<'!BP985)","v":0},{"$f":"SUM('>>>:<<<'!BQ985)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J988:BQ988)","v":0},null,null,null,null,null,{"$f":"SUM(J969:J971)*J$14","v":0},{"$f":"SUM(K969:K971)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J989:BQ989)","v":0},null,null,null,null,null,{"$f":"SUM(J972:J975)*J$15","v":0},{"$f":"SUM(K972:K975)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J990:BQ990)","v":0},null,null,null,null,null,{"$f":"SUM(J976:J977)*J$15","v":0},{"$f":"SUM(K976:K977)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J992:BQ992)","v":0},null,null,null,null,null,{"$f":"SUM(J988:J991)","v":0},{"$f":"SUM(K988:K991)","v":0},{"$f":"SUM(L988:L991)","v":0},{"$f":"SUM(M988:M991)","v":0},{"$f":"SUM(N988:N991)","v":0},{"$f":"SUM(O988:O991)","v":0},{"$f":"SUM(P988:P991)","v":0},{"$f":"SUM(Q988:Q991)","v":0},{"$f":"SUM(R988:R991)","v":0},{"$f":"SUM(S988:S991)","v":0},{"$f":"SUM(T988:T991)","v":0},{"$f":"SUM(U988:U991)","v":0},{"$f":"SUM(V988:V991)","v":0},{"$f":"SUM(W988:W991)","v":0},{"$f":"SUM(X988:X991)","v":0},{"$f":"SUM(Y988:Y991)","v":0},{"$f":"SUM(Z988:Z991)","v":0},{"$f":"SUM(AA988:AA991)","v":0},{"$f":"SUM(AB988:AB991)","v":0},{"$f":"SUM(AC988:AC991)","v":0},{"$f":"SUM(AD988:AD991)","v":0},{"$f":"SUM(AE988:AE991)","v":0},{"$f":"SUM(AF988:AF991)","v":0},{"$f":"SUM(AG988:AG991)","v":0},{"$f":"SUM(AH988:AH991)","v":0},{"$f":"SUM(AI988:AI991)","v":0},{"$f":"SUM(AJ988:AJ991)","v":0},{"$f":"SUM(AK988:AK991)","v":0},{"$f":"SUM(AL988:AL991)","v":0},{"$f":"SUM(AM988:AM991)","v":0},{"$f":"SUM(AN988:AN991)","v":0},{"$f":"SUM(AO988:AO991)","v":0},{"$f":"SUM(AP988:AP991)","v":0},{"$f":"SUM(AQ988:AQ991)","v":0},{"$f":"SUM(AR988:AR991)","v":0},{"$f":"SUM(AS988:AS991)","v":0},{"$f":"SUM(AT988:AT991)","v":0},{"$f":"SUM(AU988:AU991)","v":0},{"$f":"SUM(AV988:AV991)","v":0},{"$f":"SUM(AW988:AW991)","v":0},{"$f":"SUM(AX988:AX991)","v":0},{"$f":"SUM(AY988:AY991)","v":0},{"$f":"SUM(AZ988:AZ991)","v":0},{"$f":"SUM(BA988:BA991)","v":0},{"$f":"SUM(BB988:BB991)","v":0},{"$f":"SUM(BC988:BC991)","v":0},{"$f":"SUM(BD988:BD991)","v":0},{"$f":"SUM(BE988:BE991)","v":0},{"$f":"SUM(BF988:BF991)","v":0},{"$f":"SUM(BG988:BG991)","v":0},{"$f":"SUM(BH988:BH991)","v":0},{"$f":"SUM(BI988:BI991)","v":0},{"$f":"SUM(BJ988:BJ991)","v":0},{"$f":"SUM(BK988:BK991)","v":0},{"$f":"SUM(BL988:BL991)","v":0},{"$f":"SUM(BM988:BM991)","v":0},{"$f":"SUM(BN988:BN991)","v":0},{"$f":"SUM(BO988:BO991)","v":0},{"$f":"SUM(BP988:BP991)","v":0},{"$f":"SUM(BQ988:BQ991)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J994:BQ994)","v":0},null,null,null,null,null,{"$f":"J985*J$15","v":0},{"$f":"K985*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D988*100)/D994,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D989*100)/D994,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D990*100)/D994,0)","v":0}]
[]
[null,"LCO - Cooling","p/kWh",{"$f":"SUM(D996:D999)","v":0}]
[]
[null,"Electricity",null,null,null,null,{"$f":"MAX(G$9:G1001)+1","v":7}]
[]
[null,"Repex"]
[null,"Year purchase","Year"]
[null,"UEL","UEL"]
[null,"1st Replacement year","Flag"]
[null,"Subsequent replacement years","Flag"]
[null,"Replacement flag","Flag"]
[]
[null,"Enter manually?","T/F"]
[null,"Manual entry","£"]
[null,"Per Flat File","£"]
[null,"Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1014)","v":0},{"$f":"SUM('>>>:<<<'!K1014)","v":0},{"$f":"SUM('>>>:<<<'!L1014)","v":0},{"$f":"SUM('>>>:<<<'!M1014)","v":0},{"$f":"SUM('>>>:<<<'!N1014)","v":0},{"$f":"SUM('>>>:<<<'!O1014)","v":0},{"$f":"SUM('>>>:<<<'!P1014)","v":0},{"$f":"SUM('>>>:<<<'!Q1014)","v":0},{"$f":"SUM('>>>:<<<'!R1014)","v":0},{"$f":"SUM('>>>:<<<'!S1014)","v":0},{"$f":"SUM('>>>:<<<'!T1014)","v":0},{"$f":"SUM('>>>:<<<'!U1014)","v":0},{"$f":"SUM('>>>:<<<'!V1014)","v":0},{"$f":"SUM('>>>:<<<'!W1014)","v":0},{"$f":"SUM('>>>:<<<'!X1014)","v":0},{"$f":"SUM('>>>:<<<'!Y1014)","v":0},{"$f":"SUM('>>>:<<<'!Z1014)","v":0},{"$f":"SUM('>>>:<<<'!AA1014)","v":0},{"$f":"SUM('>>>:<<<'!AB1014)","v":0},{"$f":"SUM('>>>:<<<'!AC1014)","v":0},{"$f":"SUM('>>>:<<<'!AD1014)","v":0},{"$f":"SUM('>>>:<<<'!AE1014)","v":0},{"$f":"SUM('>>>:<<<'!AF1014)","v":0},{"$f":"SUM('>>>:<<<'!AG1014)","v":0},{"$f":"SUM('>>>:<<<'!AH1014)","v":0},{"$f":"SUM('>>>:<<<'!AI1014)","v":0},{"$f":"SUM('>>>:<<<'!AJ1014)","v":0},{"$f":"SUM('>>>:<<<'!AK1014)","v":0},{"$f":"SUM('>>>:<<<'!AL1014)","v":0},{"$f":"SUM('>>>:<<<'!AM1014)","v":0},{"$f":"SUM('>>>:<<<'!AN1014)","v":0},{"$f":"SUM('>>>:<<<'!AO1014)","v":0},{"$f":"SUM('>>>:<<<'!AP1014)","v":0},{"$f":"SUM('>>>:<<<'!AQ1014)","v":0},{"$f":"SUM('>>>:<<<'!AR1014)","v":0},{"$f":"SUM('>>>:<<<'!AS1014)","v":0},{"$f":"SUM('>>>:<<<'!AT1014)","v":0},{"$f":"SUM('>>>:<<<'!AU1014)","v":0},{"$f":"SUM('>>>:<<<'!AV1014)","v":0},{"$f":"SUM('>>>:<<<'!AW1014)","v":0},{"$f":"SUM('>>>:<<<'!AX1014)","v":0},{"$f":"SUM('>>>:<<<'!AY1014)","v":0},{"$f":"SUM('>>>:<<<'!AZ1014)","v":0},{"$f":"SUM('>>>:<<<'!BA1014)","v":0},{"$f":"SUM('>>>:<<<'!BB1014)","v":0},{"$f":"SUM('>>>:<<<'!BC1014)","v":0},{"$f":"SUM('>>>:<<<'!BD1014)","v":0},{"$f":"SUM('>>>:<<<'!BE1014)","v":0},{"$f":"SUM('>>>:<<<'!BF1014)","v":0},{"$f":"SUM('>>>:<<<'!BG1014)","v":0},{"$f":"SUM('>>>:<<<'!BH1014)","v":0},{"$f":"SUM('>>>:<<<'!BI1014)","v":0},{"$f":"SUM('>>>:<<<'!BJ1014)","v":0},{"$f":"SUM('>>>:<<<'!BK1014)","v":0},{"$f":"SUM('>>>:<<<'!BL1014)","v":0},{"$f":"SUM('>>>:<<<'!BM1014)","v":0},{"$f":"SUM('>>>:<<<'!BN1014)","v":0},{"$f":"SUM('>>>:<<<'!BO1014)","v":0},{"$f":"SUM('>>>:<<<'!BP1014)","v":0},{"$f":"SUM('>>>:<<<'!BQ1014)","v":0}]
[]
[null,"b/f balance","£",null,null,null,null,null,null,{"$f":"I1020","v":0},{"$f":"J1020","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Additions","£",null,null,null,null,null,null,{"$f":"J1014","v":0},{"$f":"K1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Depreciation","£",null,null,null,null,null,null,{"$f":"IFERROR(-SUM(OFFSET(J1017,,,,-MIN(J$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(K1017,,,,-MIN(K$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(L1017,,,,-MIN(L$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(M1017,,,,-MIN(M$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(N1017,,,,-MIN(N$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(O1017,,,,-MIN(O$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(P1017,,,,-MIN(P$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Q1017,,,,-MIN(Q$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(R1017,,,,-MIN(R$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(S1017,,,,-MIN(S$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(T1017,,,,-MIN(T$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(U1017,,,,-MIN(U$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(V1017,,,,-MIN(V$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(W1017,,,,-MIN(W$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(X1017,,,,-MIN(X$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Y1017,,,,-MIN(Y$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(Z1017,,,,-MIN(Z$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AA1017,,,,-MIN(AA$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AB1017,,,,-MIN(AB$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AC1017,,,,-MIN(AC$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AD1017,,,,-MIN(AD$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AE1017,,,,-MIN(AE$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AF1017,,,,-MIN(AF$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AG1017,,,,-MIN(AG$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AH1017,,,,-MIN(AH$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AI1017,,,,-MIN(AI$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AJ1017,,,,-MIN(AJ$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AK1017,,,,-MIN(AK$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AL1017,,,,-MIN(AL$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AM1017,,,,-MIN(AM$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AN1017,,,,-MIN(AN$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AO1017,,,,-MIN(AO$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AP1017,,,,-MIN(AP$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AQ1017,,,,-MIN(AQ$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AR1017,,,,-MIN(AR$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AS1017,,,,-MIN(AS$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AT1017,,,,-MIN(AT$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AU1017,,,,-MIN(AU$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AV1017,,,,-MIN(AV$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AW1017,,,,-MIN(AW$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AX1017,,,,-MIN(AX$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AY1017,,,,-MIN(AY$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(AZ1017,,,,-MIN(AZ$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BA1017,,,,-MIN(BA$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BB1017,,,,-MIN(BB$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BC1017,,,,-MIN(BC$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BD1017,,,,-MIN(BD$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BE1017,,,,-MIN(BE$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BF1017,,,,-MIN(BF$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BG1017,,,,-MIN(BG$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BH1017,,,,-MIN(BH$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BI1017,,,,-MIN(BI$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BJ1017,,,,-MIN(BJ$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BK1017,,,,-MIN(BK$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BL1017,,,,-MIN(BL$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BM1017,,,,-MIN(BM$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BN1017,,,,-MIN(BN$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BO1017,,,,-MIN(BO$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BP1017,,,,-MIN(BP$5,$E1006)))/$E1006,0)","v":0},{"$f":"IFERROR(-SUM(OFFSET(BQ1017,,,,-MIN(BQ$5,$E1006)))/$E1006,0)","v":0}]
[]
[null,"c/f balance","£",null,null,null,null,null,null,{"$f":"SUM(J1016:J1019)","v":0},{"$f":"SUM(K1016:K1019)","v":0},{"$f":"SUM(L1016:L1019)","v":0},{"$f":"SUM(M1016:M1019)","v":0},{"$f":"SUM(N1016:N1019)","v":0},{"$f":"SUM(O1016:O1019)","v":0},{"$f":"SUM(P1016:P1019)","v":0},{"$f":"SUM(Q1016:Q1019)","v":0},{"$f":"SUM(R1016:R1019)","v":0},{"$f":"SUM(S1016:S1019)","v":0},{"$f":"SUM(T1016:T1019)","v":0},{"$f":"SUM(U1016:U1019)","v":0},{"$f":"SUM(V1016:V1019)","v":0},{"$f":"SUM(W1016:W1019)","v":0},{"$f":"SUM(X1016:X1019)","v":0},{"$f":"SUM(Y1016:Y1019)","v":0},{"$f":"SUM(Z1016:Z1019)","v":0},{"$f":"SUM(AA1016:AA1019)","v":0},{"$f":"SUM(AB1016:AB1019)","v":0},{"$f":"SUM(AC1016:AC1019)","v":0},{"$f":"SUM(AD1016:AD1019)","v":0},{"$f":"SUM(AE1016:AE1019)","v":0},{"$f":"SUM(AF1016:AF1019)","v":0},{"$f":"SUM(AG1016:AG1019)","v":0},{"$f":"SUM(AH1016:AH1019)","v":0},{"$f":"SUM(AI1016:AI1019)","v":0},{"$f":"SUM(AJ1016:AJ1019)","v":0},{"$f":"SUM(AK1016:AK1019)","v":0},{"$f":"SUM(AL1016:AL1019)","v":0},{"$f":"SUM(AM1016:AM1019)","v":0},{"$f":"SUM(AN1016:AN1019)","v":0},{"$f":"SUM(AO1016:AO1019)","v":0},{"$f":"SUM(AP1016:AP1019)","v":0},{"$f":"SUM(AQ1016:AQ1019)","v":0},{"$f":"SUM(AR1016:AR1019)","v":0},{"$f":"SUM(AS1016:AS1019)","v":0},{"$f":"SUM(AT1016:AT1019)","v":0},{"$f":"SUM(AU1016:AU1019)","v":0},{"$f":"SUM(AV1016:AV1019)","v":0},{"$f":"SUM(AW1016:AW1019)","v":0},{"$f":"SUM(AX1016:AX1019)","v":0},{"$f":"SUM(AY1016:AY1019)","v":0},{"$f":"SUM(AZ1016:AZ1019)","v":0},{"$f":"SUM(BA1016:BA1019)","v":0},{"$f":"SUM(BB1016:BB1019)","v":0},{"$f":"SUM(BC1016:BC1019)","v":0},{"$f":"SUM(BD1016:BD1019)","v":0},{"$f":"SUM(BE1016:BE1019)","v":0},{"$f":"SUM(BF1016:BF1019)","v":0},{"$f":"SUM(BG1016:BG1019)","v":0},{"$f":"SUM(BH1016:BH1019)","v":0},{"$f":"SUM(BI1016:BI1019)","v":0},{"$f":"SUM(BJ1016:BJ1019)","v":0},{"$f":"SUM(BK1016:BK1019)","v":0},{"$f":"SUM(BL1016:BL1019)","v":0},{"$f":"SUM(BM1016:BM1019)","v":0},{"$f":"SUM(BN1016:BN1019)","v":0},{"$f":"SUM(BO1016:BO1019)","v":0},{"$f":"SUM(BP1016:BP1019)","v":0},{"$f":"SUM(BQ1016:BQ1019)","v":0}]
[]
[null,"Cost of additions","£",{"$f":"SUM(J1022:BQ1022)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1022)","v":0},{"$f":"SUM('>>>:<<<'!K1022)","v":0},{"$f":"SUM('>>>:<<<'!L1022)","v":0},{"$f":"SUM('>>>:<<<'!M1022)","v":0},{"$f":"SUM('>>>:<<<'!N1022)","v":0},{"$f":"SUM('>>>:<<<'!O1022)","v":0},{"$f":"SUM('>>>:<<<'!P1022)","v":0},{"$f":"SUM('>>>:<<<'!Q1022)","v":0},{"$f":"SUM('>>>:<<<'!R1022)","v":0},{"$f":"SUM('>>>:<<<'!S1022)","v":0},{"$f":"SUM('>>>:<<<'!T1022)","v":0},{"$f":"SUM('>>>:<<<'!U1022)","v":0},{"$f":"SUM('>>>:<<<'!V1022)","v":0},{"$f":"SUM('>>>:<<<'!W1022)","v":0},{"$f":"SUM('>>>:<<<'!X1022)","v":0},{"$f":"SUM('>>>:<<<'!Y1022)","v":0},{"$f":"SUM('>>>:<<<'!Z1022)","v":0},{"$f":"SUM('>>>:<<<'!AA1022)","v":0},{"$f":"SUM('>>>:<<<'!AB1022)","v":0},{"$f":"SUM('>>>:<<<'!AC1022)","v":0},{"$f":"SUM('>>>:<<<'!AD1022)","v":0},{"$f":"SUM('>>>:<<<'!AE1022)","v":0},{"$f":"SUM('>>>:<<<'!AF1022)","v":0},{"$f":"SUM('>>>:<<<'!AG1022)","v":0},{"$f":"SUM('>>>:<<<'!AH1022)","v":0},{"$f":"SUM('>>>:<<<'!AI1022)","v":0},{"$f":"SUM('>>>:<<<'!AJ1022)","v":0},{"$f":"SUM('>>>:<<<'!AK1022)","v":0},{"$f":"SUM('>>>:<<<'!AL1022)","v":0},{"$f":"SUM('>>>:<<<'!AM1022)","v":0},{"$f":"SUM('>>>:<<<'!AN1022)","v":0},{"$f":"SUM('>>>:<<<'!AO1022)","v":0},{"$f":"SUM('>>>:<<<'!AP1022)","v":0},{"$f":"SUM('>>>:<<<'!AQ1022)","v":0},{"$f":"SUM('>>>:<<<'!AR1022)","v":0},{"$f":"SUM('>>>:<<<'!AS1022)","v":0},{"$f":"SUM('>>>:<<<'!AT1022)","v":0},{"$f":"SUM('>>>:<<<'!AU1022)","v":0},{"$f":"SUM('>>>:<<<'!AV1022)","v":0},{"$f":"SUM('>>>:<<<'!AW1022)","v":0},{"$f":"SUM('>>>:<<<'!AX1022)","v":0},{"$f":"SUM('>>>:<<<'!AY1022)","v":0},{"$f":"SUM('>>>:<<<'!AZ1022)","v":0},{"$f":"SUM('>>>:<<<'!BA1022)","v":0},{"$f":"SUM('>>>:<<<'!BB1022)","v":0},{"$f":"SUM('>>>:<<<'!BC1022)","v":0},{"$f":"SUM('>>>:<<<'!BD1022)","v":0},{"$f":"SUM('>>>:<<<'!BE1022)","v":0},{"$f":"SUM('>>>:<<<'!BF1022)","v":0},{"$f":"SUM('>>>:<<<'!BG1022)","v":0},{"$f":"SUM('>>>:<<<'!BH1022)","v":0},{"$f":"SUM('>>>:<<<'!BI1022)","v":0},{"$f":"SUM('>>>:<<<'!BJ1022)","v":0},{"$f":"SUM('>>>:<<<'!BK1022)","v":0},{"$f":"SUM('>>>:<<<'!BL1022)","v":0},{"$f":"SUM('>>>:<<<'!BM1022)","v":0},{"$f":"SUM('>>>:<<<'!BN1022)","v":0},{"$f":"SUM('>>>:<<<'!BO1022)","v":0},{"$f":"SUM('>>>:<<<'!BP1022)","v":0},{"$f":"SUM('>>>:<<<'!BQ1022)","v":0}]
[null,"Carrying balance at end of appraisal","£",{"$f":"SUM(J1023:BQ1023)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1023)","v":0},{"$f":"SUM('>>>:<<<'!K1023)","v":0},{"$f":"SUM('>>>:<<<'!L1023)","v":0},{"$f":"SUM('>>>:<<<'!M1023)","v":0},{"$f":"SUM('>>>:<<<'!N1023)","v":0},{"$f":"SUM('>>>:<<<'!O1023)","v":0},{"$f":"SUM('>>>:<<<'!P1023)","v":0},{"$f":"SUM('>>>:<<<'!Q1023)","v":0},{"$f":"SUM('>>>:<<<'!R1023)","v":0},{"$f":"SUM('>>>:<<<'!S1023)","v":0},{"$f":"SUM('>>>:<<<'!T1023)","v":0},{"$f":"SUM('>>>:<<<'!U1023)","v":0},{"$f":"SUM('>>>:<<<'!V1023)","v":0},{"$f":"SUM('>>>:<<<'!W1023)","v":0},{"$f":"SUM('>>>:<<<'!X1023)","v":0},{"$f":"SUM('>>>:<<<'!Y1023)","v":0},{"$f":"SUM('>>>:<<<'!Z1023)","v":0},{"$f":"SUM('>>>:<<<'!AA1023)","v":0},{"$f":"SUM('>>>:<<<'!AB1023)","v":0},{"$f":"SUM('>>>:<<<'!AC1023)","v":0},{"$f":"SUM('>>>:<<<'!AD1023)","v":0},{"$f":"SUM('>>>:<<<'!AE1023)","v":0},{"$f":"SUM('>>>:<<<'!AF1023)","v":0},{"$f":"SUM('>>>:<<<'!AG1023)","v":0},{"$f":"SUM('>>>:<<<'!AH1023)","v":0},{"$f":"SUM('>>>:<<<'!AI1023)","v":0},{"$f":"SUM('>>>:<<<'!AJ1023)","v":0},{"$f":"SUM('>>>:<<<'!AK1023)","v":0},{"$f":"SUM('>>>:<<<'!AL1023)","v":0},{"$f":"SUM('>>>:<<<'!AM1023)","v":0},{"$f":"SUM('>>>:<<<'!AN1023)","v":0},{"$f":"SUM('>>>:<<<'!AO1023)","v":0},{"$f":"SUM('>>>:<<<'!AP1023)","v":0},{"$f":"SUM('>>>:<<<'!AQ1023)","v":0},{"$f":"SUM('>>>:<<<'!AR1023)","v":0},{"$f":"SUM('>>>:<<<'!AS1023)","v":0},{"$f":"SUM('>>>:<<<'!AT1023)","v":0},{"$f":"SUM('>>>:<<<'!AU1023)","v":0},{"$f":"SUM('>>>:<<<'!AV1023)","v":0},{"$f":"SUM('>>>:<<<'!AW1023)","v":0},{"$f":"SUM('>>>:<<<'!AX1023)","v":0},{"$f":"SUM('>>>:<<<'!AY1023)","v":0},{"$f":"SUM('>>>:<<<'!AZ1023)","v":0},{"$f":"SUM('>>>:<<<'!BA1023)","v":0},{"$f":"SUM('>>>:<<<'!BB1023)","v":0},{"$f":"SUM('>>>:<<<'!BC1023)","v":0},{"$f":"SUM('>>>:<<<'!BD1023)","v":0},{"$f":"SUM('>>>:<<<'!BE1023)","v":0},{"$f":"SUM('>>>:<<<'!BF1023)","v":0},{"$f":"SUM('>>>:<<<'!BG1023)","v":0},{"$f":"SUM('>>>:<<<'!BH1023)","v":0},{"$f":"SUM('>>>:<<<'!BI1023)","v":0},{"$f":"SUM('>>>:<<<'!BJ1023)","v":0},{"$f":"SUM('>>>:<<<'!BK1023)","v":0},{"$f":"SUM('>>>:<<<'!BL1023)","v":0},{"$f":"SUM('>>>:<<<'!BM1023)","v":0},{"$f":"SUM('>>>:<<<'!BN1023)","v":0},{"$f":"SUM('>>>:<<<'!BO1023)","v":0},{"$f":"SUM('>>>:<<<'!BP1023)","v":0},{"$f":"SUM('>>>:<<<'!BQ1023)","v":0}]
[]
[null,"VAT on Repex"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"Manual VAT rate","%"]
[null,"Manual irrecoverable VAT assumption","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1033)","v":0},{"$f":"SUM('>>>:<<<'!K1033)","v":0},{"$f":"SUM('>>>:<<<'!L1033)","v":0},{"$f":"SUM('>>>:<<<'!M1033)","v":0},{"$f":"SUM('>>>:<<<'!N1033)","v":0},{"$f":"SUM('>>>:<<<'!O1033)","v":0},{"$f":"SUM('>>>:<<<'!P1033)","v":0},{"$f":"SUM('>>>:<<<'!Q1033)","v":0},{"$f":"SUM('>>>:<<<'!R1033)","v":0},{"$f":"SUM('>>>:<<<'!S1033)","v":0},{"$f":"SUM('>>>:<<<'!T1033)","v":0},{"$f":"SUM('>>>:<<<'!U1033)","v":0},{"$f":"SUM('>>>:<<<'!V1033)","v":0},{"$f":"SUM('>>>:<<<'!W1033)","v":0},{"$f":"SUM('>>>:<<<'!X1033)","v":0},{"$f":"SUM('>>>:<<<'!Y1033)","v":0},{"$f":"SUM('>>>:<<<'!Z1033)","v":0},{"$f":"SUM('>>>:<<<'!AA1033)","v":0},{"$f":"SUM('>>>:<<<'!AB1033)","v":0},{"$f":"SUM('>>>:<<<'!AC1033)","v":0},{"$f":"SUM('>>>:<<<'!AD1033)","v":0},{"$f":"SUM('>>>:<<<'!AE1033)","v":0},{"$f":"SUM('>>>:<<<'!AF1033)","v":0},{"$f":"SUM('>>>:<<<'!AG1033)","v":0},{"$f":"SUM('>>>:<<<'!AH1033)","v":0},{"$f":"SUM('>>>:<<<'!AI1033)","v":0},{"$f":"SUM('>>>:<<<'!AJ1033)","v":0},{"$f":"SUM('>>>:<<<'!AK1033)","v":0},{"$f":"SUM('>>>:<<<'!AL1033)","v":0},{"$f":"SUM('>>>:<<<'!AM1033)","v":0},{"$f":"SUM('>>>:<<<'!AN1033)","v":0},{"$f":"SUM('>>>:<<<'!AO1033)","v":0},{"$f":"SUM('>>>:<<<'!AP1033)","v":0},{"$f":"SUM('>>>:<<<'!AQ1033)","v":0},{"$f":"SUM('>>>:<<<'!AR1033)","v":0},{"$f":"SUM('>>>:<<<'!AS1033)","v":0},{"$f":"SUM('>>>:<<<'!AT1033)","v":0},{"$f":"SUM('>>>:<<<'!AU1033)","v":0},{"$f":"SUM('>>>:<<<'!AV1033)","v":0},{"$f":"SUM('>>>:<<<'!AW1033)","v":0},{"$f":"SUM('>>>:<<<'!AX1033)","v":0},{"$f":"SUM('>>>:<<<'!AY1033)","v":0},{"$f":"SUM('>>>:<<<'!AZ1033)","v":0},{"$f":"SUM('>>>:<<<'!BA1033)","v":0},{"$f":"SUM('>>>:<<<'!BB1033)","v":0},{"$f":"SUM('>>>:<<<'!BC1033)","v":0},{"$f":"SUM('>>>:<<<'!BD1033)","v":0},{"$f":"SUM('>>>:<<<'!BE1033)","v":0},{"$f":"SUM('>>>:<<<'!BF1033)","v":0},{"$f":"SUM('>>>:<<<'!BG1033)","v":0},{"$f":"SUM('>>>:<<<'!BH1033)","v":0},{"$f":"SUM('>>>:<<<'!BI1033)","v":0},{"$f":"SUM('>>>:<<<'!BJ1033)","v":0},{"$f":"SUM('>>>:<<<'!BK1033)","v":0},{"$f":"SUM('>>>:<<<'!BL1033)","v":0},{"$f":"SUM('>>>:<<<'!BM1033)","v":0},{"$f":"SUM('>>>:<<<'!BN1033)","v":0},{"$f":"SUM('>>>:<<<'!BO1033)","v":0},{"$f":"SUM('>>>:<<<'!BP1033)","v":0},{"$f":"SUM('>>>:<<<'!BQ1033)","v":0}]
[]
[null,"Fuel - variable"]
[null,"Enter manually?","T/F"]
[null,"Fuel cost per flat file","£"]
[]
[null,"Biofuel","Factor"]
[null,"Biomass","Factor"]
[null,"Coal","Factor"]
[null,"Electricity","Factor"]
[null,"Gas","Factor"]
[null,"Heat","Factor"]
[null,"LPG","Factor"]
[null,"Oil","Factor"]
[null,"Other","Factor"]
[null,"RDF","Factor"]
[]
[null,"Fuel 1 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 2 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 3 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 4 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Fuel 5 - manual"]
[null,"Fuel purchases - manual entry","kWh"]
[null,"Variable fuel cost - manual entry","p/kWh"]
[null,"Annual fuel cost - manual entry","£/yr"]
[]
[null,"Manual fuel cost","£/yr"]
[]
[null,"Fuel cost selected","£/yr",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1077)","v":0},{"$f":"SUM('>>>:<<<'!K1077)","v":0},{"$f":"SUM('>>>:<<<'!L1077)","v":0},{"$f":"SUM('>>>:<<<'!M1077)","v":0},{"$f":"SUM('>>>:<<<'!N1077)","v":0},{"$f":"SUM('>>>:<<<'!O1077)","v":0},{"$f":"SUM('>>>:<<<'!P1077)","v":0},{"$f":"SUM('>>>:<<<'!Q1077)","v":0},{"$f":"SUM('>>>:<<<'!R1077)","v":0},{"$f":"SUM('>>>:<<<'!S1077)","v":0},{"$f":"SUM('>>>:<<<'!T1077)","v":0},{"$f":"SUM('>>>:<<<'!U1077)","v":0},{"$f":"SUM('>>>:<<<'!V1077)","v":0},{"$f":"SUM('>>>:<<<'!W1077)","v":0},{"$f":"SUM('>>>:<<<'!X1077)","v":0},{"$f":"SUM('>>>:<<<'!Y1077)","v":0},{"$f":"SUM('>>>:<<<'!Z1077)","v":0},{"$f":"SUM('>>>:<<<'!AA1077)","v":0},{"$f":"SUM('>>>:<<<'!AB1077)","v":0},{"$f":"SUM('>>>:<<<'!AC1077)","v":0},{"$f":"SUM('>>>:<<<'!AD1077)","v":0},{"$f":"SUM('>>>:<<<'!AE1077)","v":0},{"$f":"SUM('>>>:<<<'!AF1077)","v":0},{"$f":"SUM('>>>:<<<'!AG1077)","v":0},{"$f":"SUM('>>>:<<<'!AH1077)","v":0},{"$f":"SUM('>>>:<<<'!AI1077)","v":0},{"$f":"SUM('>>>:<<<'!AJ1077)","v":0},{"$f":"SUM('>>>:<<<'!AK1077)","v":0},{"$f":"SUM('>>>:<<<'!AL1077)","v":0},{"$f":"SUM('>>>:<<<'!AM1077)","v":0},{"$f":"SUM('>>>:<<<'!AN1077)","v":0},{"$f":"SUM('>>>:<<<'!AO1077)","v":0},{"$f":"SUM('>>>:<<<'!AP1077)","v":0},{"$f":"SUM('>>>:<<<'!AQ1077)","v":0},{"$f":"SUM('>>>:<<<'!AR1077)","v":0},{"$f":"SUM('>>>:<<<'!AS1077)","v":0},{"$f":"SUM('>>>:<<<'!AT1077)","v":0},{"$f":"SUM('>>>:<<<'!AU1077)","v":0},{"$f":"SUM('>>>:<<<'!AV1077)","v":0},{"$f":"SUM('>>>:<<<'!AW1077)","v":0},{"$f":"SUM('>>>:<<<'!AX1077)","v":0},{"$f":"SUM('>>>:<<<'!AY1077)","v":0},{"$f":"SUM('>>>:<<<'!AZ1077)","v":0},{"$f":"SUM('>>>:<<<'!BA1077)","v":0},{"$f":"SUM('>>>:<<<'!BB1077)","v":0},{"$f":"SUM('>>>:<<<'!BC1077)","v":0},{"$f":"SUM('>>>:<<<'!BD1077)","v":0},{"$f":"SUM('>>>:<<<'!BE1077)","v":0},{"$f":"SUM('>>>:<<<'!BF1077)","v":0},{"$f":"SUM('>>>:<<<'!BG1077)","v":0},{"$f":"SUM('>>>:<<<'!BH1077)","v":0},{"$f":"SUM('>>>:<<<'!BI1077)","v":0},{"$f":"SUM('>>>:<<<'!BJ1077)","v":0},{"$f":"SUM('>>>:<<<'!BK1077)","v":0},{"$f":"SUM('>>>:<<<'!BL1077)","v":0},{"$f":"SUM('>>>:<<<'!BM1077)","v":0},{"$f":"SUM('>>>:<<<'!BN1077)","v":0},{"$f":"SUM('>>>:<<<'!BO1077)","v":0},{"$f":"SUM('>>>:<<<'!BP1077)","v":0},{"$f":"SUM('>>>:<<<'!BQ1077)","v":0}]
[]
[null,"VAT on variable fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Irrecoverable VAT","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1087)","v":0},{"$f":"SUM('>>>:<<<'!K1087)","v":0},{"$f":"SUM('>>>:<<<'!L1087)","v":0},{"$f":"SUM('>>>:<<<'!M1087)","v":0},{"$f":"SUM('>>>:<<<'!N1087)","v":0},{"$f":"SUM('>>>:<<<'!O1087)","v":0},{"$f":"SUM('>>>:<<<'!P1087)","v":0},{"$f":"SUM('>>>:<<<'!Q1087)","v":0},{"$f":"SUM('>>>:<<<'!R1087)","v":0},{"$f":"SUM('>>>:<<<'!S1087)","v":0},{"$f":"SUM('>>>:<<<'!T1087)","v":0},{"$f":"SUM('>>>:<<<'!U1087)","v":0},{"$f":"SUM('>>>:<<<'!V1087)","v":0},{"$f":"SUM('>>>:<<<'!W1087)","v":0},{"$f":"SUM('>>>:<<<'!X1087)","v":0},{"$f":"SUM('>>>:<<<'!Y1087)","v":0},{"$f":"SUM('>>>:<<<'!Z1087)","v":0},{"$f":"SUM('>>>:<<<'!AA1087)","v":0},{"$f":"SUM('>>>:<<<'!AB1087)","v":0},{"$f":"SUM('>>>:<<<'!AC1087)","v":0},{"$f":"SUM('>>>:<<<'!AD1087)","v":0},{"$f":"SUM('>>>:<<<'!AE1087)","v":0},{"$f":"SUM('>>>:<<<'!AF1087)","v":0},{"$f":"SUM('>>>:<<<'!AG1087)","v":0},{"$f":"SUM('>>>:<<<'!AH1087)","v":0},{"$f":"SUM('>>>:<<<'!AI1087)","v":0},{"$f":"SUM('>>>:<<<'!AJ1087)","v":0},{"$f":"SUM('>>>:<<<'!AK1087)","v":0},{"$f":"SUM('>>>:<<<'!AL1087)","v":0},{"$f":"SUM('>>>:<<<'!AM1087)","v":0},{"$f":"SUM('>>>:<<<'!AN1087)","v":0},{"$f":"SUM('>>>:<<<'!AO1087)","v":0},{"$f":"SUM('>>>:<<<'!AP1087)","v":0},{"$f":"SUM('>>>:<<<'!AQ1087)","v":0},{"$f":"SUM('>>>:<<<'!AR1087)","v":0},{"$f":"SUM('>>>:<<<'!AS1087)","v":0},{"$f":"SUM('>>>:<<<'!AT1087)","v":0},{"$f":"SUM('>>>:<<<'!AU1087)","v":0},{"$f":"SUM('>>>:<<<'!AV1087)","v":0},{"$f":"SUM('>>>:<<<'!AW1087)","v":0},{"$f":"SUM('>>>:<<<'!AX1087)","v":0},{"$f":"SUM('>>>:<<<'!AY1087)","v":0},{"$f":"SUM('>>>:<<<'!AZ1087)","v":0},{"$f":"SUM('>>>:<<<'!BA1087)","v":0},{"$f":"SUM('>>>:<<<'!BB1087)","v":0},{"$f":"SUM('>>>:<<<'!BC1087)","v":0},{"$f":"SUM('>>>:<<<'!BD1087)","v":0},{"$f":"SUM('>>>:<<<'!BE1087)","v":0},{"$f":"SUM('>>>:<<<'!BF1087)","v":0},{"$f":"SUM('>>>:<<<'!BG1087)","v":0},{"$f":"SUM('>>>:<<<'!BH1087)","v":0},{"$f":"SUM('>>>:<<<'!BI1087)","v":0},{"$f":"SUM('>>>:<<<'!BJ1087)","v":0},{"$f":"SUM('>>>:<<<'!BK1087)","v":0},{"$f":"SUM('>>>:<<<'!BL1087)","v":0},{"$f":"SUM('>>>:<<<'!BM1087)","v":0},{"$f":"SUM('>>>:<<<'!BN1087)","v":0},{"$f":"SUM('>>>:<<<'!BO1087)","v":0},{"$f":"SUM('>>>:<<<'!BP1087)","v":0},{"$f":"SUM('>>>:<<<'!BQ1087)","v":0}]
[]
[null,"Fuel - fixed"]
[null,"Enter manually?","T/F"]
[null,"Fixed day rate for fuel per flat file","£/day"]
[null,"Fixed day rate for fuel per flat file","£/yr"]
[]
[null,"Fixed day rate for fuel - manual entry","£/day"]
[null,"Fixed day rate for fuel - manual entry","£/yr"]
[]
[null,"Fixed rate selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1097)","v":0},{"$f":"SUM('>>>:<<<'!K1097)","v":0},{"$f":"SUM('>>>:<<<'!L1097)","v":0},{"$f":"SUM('>>>:<<<'!M1097)","v":0},{"$f":"SUM('>>>:<<<'!N1097)","v":0},{"$f":"SUM('>>>:<<<'!O1097)","v":0},{"$f":"SUM('>>>:<<<'!P1097)","v":0},{"$f":"SUM('>>>:<<<'!Q1097)","v":0},{"$f":"SUM('>>>:<<<'!R1097)","v":0},{"$f":"SUM('>>>:<<<'!S1097)","v":0},{"$f":"SUM('>>>:<<<'!T1097)","v":0},{"$f":"SUM('>>>:<<<'!U1097)","v":0},{"$f":"SUM('>>>:<<<'!V1097)","v":0},{"$f":"SUM('>>>:<<<'!W1097)","v":0},{"$f":"SUM('>>>:<<<'!X1097)","v":0},{"$f":"SUM('>>>:<<<'!Y1097)","v":0},{"$f":"SUM('>>>:<<<'!Z1097)","v":0},{"$f":"SUM('>>>:<<<'!AA1097)","v":0},{"$f":"SUM('>>>:<<<'!AB1097)","v":0},{"$f":"SUM('>>>:<<<'!AC1097)","v":0},{"$f":"SUM('>>>:<<<'!AD1097)","v":0},{"$f":"SUM('>>>:<<<'!AE1097)","v":0},{"$f":"SUM('>>>:<<<'!AF1097)","v":0},{"$f":"SUM('>>>:<<<'!AG1097)","v":0},{"$f":"SUM('>>>:<<<'!AH1097)","v":0},{"$f":"SUM('>>>:<<<'!AI1097)","v":0},{"$f":"SUM('>>>:<<<'!AJ1097)","v":0},{"$f":"SUM('>>>:<<<'!AK1097)","v":0},{"$f":"SUM('>>>:<<<'!AL1097)","v":0},{"$f":"SUM('>>>:<<<'!AM1097)","v":0},{"$f":"SUM('>>>:<<<'!AN1097)","v":0},{"$f":"SUM('>>>:<<<'!AO1097)","v":0},{"$f":"SUM('>>>:<<<'!AP1097)","v":0},{"$f":"SUM('>>>:<<<'!AQ1097)","v":0},{"$f":"SUM('>>>:<<<'!AR1097)","v":0},{"$f":"SUM('>>>:<<<'!AS1097)","v":0},{"$f":"SUM('>>>:<<<'!AT1097)","v":0},{"$f":"SUM('>>>:<<<'!AU1097)","v":0},{"$f":"SUM('>>>:<<<'!AV1097)","v":0},{"$f":"SUM('>>>:<<<'!AW1097)","v":0},{"$f":"SUM('>>>:<<<'!AX1097)","v":0},{"$f":"SUM('>>>:<<<'!AY1097)","v":0},{"$f":"SUM('>>>:<<<'!AZ1097)","v":0},{"$f":"SUM('>>>:<<<'!BA1097)","v":0},{"$f":"SUM('>>>:<<<'!BB1097)","v":0},{"$f":"SUM('>>>:<<<'!BC1097)","v":0},{"$f":"SUM('>>>:<<<'!BD1097)","v":0},{"$f":"SUM('>>>:<<<'!BE1097)","v":0},{"$f":"SUM('>>>:<<<'!BF1097)","v":0},{"$f":"SUM('>>>:<<<'!BG1097)","v":0},{"$f":"SUM('>>>:<<<'!BH1097)","v":0},{"$f":"SUM('>>>:<<<'!BI1097)","v":0},{"$f":"SUM('>>>:<<<'!BJ1097)","v":0},{"$f":"SUM('>>>:<<<'!BK1097)","v":0},{"$f":"SUM('>>>:<<<'!BL1097)","v":0},{"$f":"SUM('>>>:<<<'!BM1097)","v":0},{"$f":"SUM('>>>:<<<'!BN1097)","v":0},{"$f":"SUM('>>>:<<<'!BO1097)","v":0},{"$f":"SUM('>>>:<<<'!BP1097)","v":0},{"$f":"SUM('>>>:<<<'!BQ1097)","v":0}]
[]
[null,"VAT on fixed fuel"]
[null,"Enter manually?","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1107)","v":0},{"$f":"SUM('>>>:<<<'!K1107)","v":0},{"$f":"SUM('>>>:<<<'!L1107)","v":0},{"$f":"SUM('>>>:<<<'!M1107)","v":0},{"$f":"SUM('>>>:<<<'!N1107)","v":0},{"$f":"SUM('>>>:<<<'!O1107)","v":0},{"$f":"SUM('>>>:<<<'!P1107)","v":0},{"$f":"SUM('>>>:<<<'!Q1107)","v":0},{"$f":"SUM('>>>:<<<'!R1107)","v":0},{"$f":"SUM('>>>:<<<'!S1107)","v":0},{"$f":"SUM('>>>:<<<'!T1107)","v":0},{"$f":"SUM('>>>:<<<'!U1107)","v":0},{"$f":"SUM('>>>:<<<'!V1107)","v":0},{"$f":"SUM('>>>:<<<'!W1107)","v":0},{"$f":"SUM('>>>:<<<'!X1107)","v":0},{"$f":"SUM('>>>:<<<'!Y1107)","v":0},{"$f":"SUM('>>>:<<<'!Z1107)","v":0},{"$f":"SUM('>>>:<<<'!AA1107)","v":0},{"$f":"SUM('>>>:<<<'!AB1107)","v":0},{"$f":"SUM('>>>:<<<'!AC1107)","v":0},{"$f":"SUM('>>>:<<<'!AD1107)","v":0},{"$f":"SUM('>>>:<<<'!AE1107)","v":0},{"$f":"SUM('>>>:<<<'!AF1107)","v":0},{"$f":"SUM('>>>:<<<'!AG1107)","v":0},{"$f":"SUM('>>>:<<<'!AH1107)","v":0},{"$f":"SUM('>>>:<<<'!AI1107)","v":0},{"$f":"SUM('>>>:<<<'!AJ1107)","v":0},{"$f":"SUM('>>>:<<<'!AK1107)","v":0},{"$f":"SUM('>>>:<<<'!AL1107)","v":0},{"$f":"SUM('>>>:<<<'!AM1107)","v":0},{"$f":"SUM('>>>:<<<'!AN1107)","v":0},{"$f":"SUM('>>>:<<<'!AO1107)","v":0},{"$f":"SUM('>>>:<<<'!AP1107)","v":0},{"$f":"SUM('>>>:<<<'!AQ1107)","v":0},{"$f":"SUM('>>>:<<<'!AR1107)","v":0},{"$f":"SUM('>>>:<<<'!AS1107)","v":0},{"$f":"SUM('>>>:<<<'!AT1107)","v":0},{"$f":"SUM('>>>:<<<'!AU1107)","v":0},{"$f":"SUM('>>>:<<<'!AV1107)","v":0},{"$f":"SUM('>>>:<<<'!AW1107)","v":0},{"$f":"SUM('>>>:<<<'!AX1107)","v":0},{"$f":"SUM('>>>:<<<'!AY1107)","v":0},{"$f":"SUM('>>>:<<<'!AZ1107)","v":0},{"$f":"SUM('>>>:<<<'!BA1107)","v":0},{"$f":"SUM('>>>:<<<'!BB1107)","v":0},{"$f":"SUM('>>>:<<<'!BC1107)","v":0},{"$f":"SUM('>>>:<<<'!BD1107)","v":0},{"$f":"SUM('>>>:<<<'!BE1107)","v":0},{"$f":"SUM('>>>:<<<'!BF1107)","v":0},{"$f":"SUM('>>>:<<<'!BG1107)","v":0},{"$f":"SUM('>>>:<<<'!BH1107)","v":0},{"$f":"SUM('>>>:<<<'!BI1107)","v":0},{"$f":"SUM('>>>:<<<'!BJ1107)","v":0},{"$f":"SUM('>>>:<<<'!BK1107)","v":0},{"$f":"SUM('>>>:<<<'!BL1107)","v":0},{"$f":"SUM('>>>:<<<'!BM1107)","v":0},{"$f":"SUM('>>>:<<<'!BN1107)","v":0},{"$f":"SUM('>>>:<<<'!BO1107)","v":0},{"$f":"SUM('>>>:<<<'!BP1107)","v":0},{"$f":"SUM('>>>:<<<'!BQ1107)","v":0}]
[]
[null,"O&M"]
[null,"Enter manually?","T/F"]
[null,"O&M per flatfile","£"]
[null,"O&M - manual entry","£"]
[]
[null,"O&M Selected","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1114)","v":0},{"$f":"SUM('>>>:<<<'!K1114)","v":0},{"$f":"SUM('>>>:<<<'!L1114)","v":0},{"$f":"SUM('>>>:<<<'!M1114)","v":0},{"$f":"SUM('>>>:<<<'!N1114)","v":0},{"$f":"SUM('>>>:<<<'!O1114)","v":0},{"$f":"SUM('>>>:<<<'!P1114)","v":0},{"$f":"SUM('>>>:<<<'!Q1114)","v":0},{"$f":"SUM('>>>:<<<'!R1114)","v":0},{"$f":"SUM('>>>:<<<'!S1114)","v":0},{"$f":"SUM('>>>:<<<'!T1114)","v":0},{"$f":"SUM('>>>:<<<'!U1114)","v":0},{"$f":"SUM('>>>:<<<'!V1114)","v":0},{"$f":"SUM('>>>:<<<'!W1114)","v":0},{"$f":"SUM('>>>:<<<'!X1114)","v":0},{"$f":"SUM('>>>:<<<'!Y1114)","v":0},{"$f":"SUM('>>>:<<<'!Z1114)","v":0},{"$f":"SUM('>>>:<<<'!AA1114)","v":0},{"$f":"SUM('>>>:<<<'!AB1114)","v":0},{"$f":"SUM('>>>:<<<'!AC1114)","v":0},{"$f":"SUM('>>>:<<<'!AD1114)","v":0},{"$f":"SUM('>>>:<<<'!AE1114)","v":0},{"$f":"SUM('>>>:<<<'!AF1114)","v":0},{"$f":"SUM('>>>:<<<'!AG1114)","v":0},{"$f":"SUM('>>>:<<<'!AH1114)","v":0},{"$f":"SUM('>>>:<<<'!AI1114)","v":0},{"$f":"SUM('>>>:<<<'!AJ1114)","v":0},{"$f":"SUM('>>>:<<<'!AK1114)","v":0},{"$f":"SUM('>>>:<<<'!AL1114)","v":0},{"$f":"SUM('>>>:<<<'!AM1114)","v":0},{"$f":"SUM('>>>:<<<'!AN1114)","v":0},{"$f":"SUM('>>>:<<<'!AO1114)","v":0},{"$f":"SUM('>>>:<<<'!AP1114)","v":0},{"$f":"SUM('>>>:<<<'!AQ1114)","v":0},{"$f":"SUM('>>>:<<<'!AR1114)","v":0},{"$f":"SUM('>>>:<<<'!AS1114)","v":0},{"$f":"SUM('>>>:<<<'!AT1114)","v":0},{"$f":"SUM('>>>:<<<'!AU1114)","v":0},{"$f":"SUM('>>>:<<<'!AV1114)","v":0},{"$f":"SUM('>>>:<<<'!AW1114)","v":0},{"$f":"SUM('>>>:<<<'!AX1114)","v":0},{"$f":"SUM('>>>:<<<'!AY1114)","v":0},{"$f":"SUM('>>>:<<<'!AZ1114)","v":0},{"$f":"SUM('>>>:<<<'!BA1114)","v":0},{"$f":"SUM('>>>:<<<'!BB1114)","v":0},{"$f":"SUM('>>>:<<<'!BC1114)","v":0},{"$f":"SUM('>>>:<<<'!BD1114)","v":0},{"$f":"SUM('>>>:<<<'!BE1114)","v":0},{"$f":"SUM('>>>:<<<'!BF1114)","v":0},{"$f":"SUM('>>>:<<<'!BG1114)","v":0},{"$f":"SUM('>>>:<<<'!BH1114)","v":0},{"$f":"SUM('>>>:<<<'!BI1114)","v":0},{"$f":"SUM('>>>:<<<'!BJ1114)","v":0},{"$f":"SUM('>>>:<<<'!BK1114)","v":0},{"$f":"SUM('>>>:<<<'!BL1114)","v":0},{"$f":"SUM('>>>:<<<'!BM1114)","v":0},{"$f":"SUM('>>>:<<<'!BN1114)","v":0},{"$f":"SUM('>>>:<<<'!BO1114)","v":0},{"$f":"SUM('>>>:<<<'!BP1114)","v":0},{"$f":"SUM('>>>:<<<'!BQ1114)","v":0}]
[]
[null,"VAT on O&M"]
[null,"Enter manually","T/F"]
[null,"VAT rate per global assumptions","%"]
[null,"Proportion of VAT that is irrecoverable","%"]
[]
[null,"VAT rate - manual entry","%"]
[null,"Proportion of VAT that is irrecoverable - manual entry","%"]
[]
[null,"Selected - irrecoverable VAT","£",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1124)","v":0},{"$f":"SUM('>>>:<<<'!K1124)","v":0},{"$f":"SUM('>>>:<<<'!L1124)","v":0},{"$f":"SUM('>>>:<<<'!M1124)","v":0},{"$f":"SUM('>>>:<<<'!N1124)","v":0},{"$f":"SUM('>>>:<<<'!O1124)","v":0},{"$f":"SUM('>>>:<<<'!P1124)","v":0},{"$f":"SUM('>>>:<<<'!Q1124)","v":0},{"$f":"SUM('>>>:<<<'!R1124)","v":0},{"$f":"SUM('>>>:<<<'!S1124)","v":0},{"$f":"SUM('>>>:<<<'!T1124)","v":0},{"$f":"SUM('>>>:<<<'!U1124)","v":0},{"$f":"SUM('>>>:<<<'!V1124)","v":0},{"$f":"SUM('>>>:<<<'!W1124)","v":0},{"$f":"SUM('>>>:<<<'!X1124)","v":0},{"$f":"SUM('>>>:<<<'!Y1124)","v":0},{"$f":"SUM('>>>:<<<'!Z1124)","v":0},{"$f":"SUM('>>>:<<<'!AA1124)","v":0},{"$f":"SUM('>>>:<<<'!AB1124)","v":0},{"$f":"SUM('>>>:<<<'!AC1124)","v":0},{"$f":"SUM('>>>:<<<'!AD1124)","v":0},{"$f":"SUM('>>>:<<<'!AE1124)","v":0},{"$f":"SUM('>>>:<<<'!AF1124)","v":0},{"$f":"SUM('>>>:<<<'!AG1124)","v":0},{"$f":"SUM('>>>:<<<'!AH1124)","v":0},{"$f":"SUM('>>>:<<<'!AI1124)","v":0},{"$f":"SUM('>>>:<<<'!AJ1124)","v":0},{"$f":"SUM('>>>:<<<'!AK1124)","v":0},{"$f":"SUM('>>>:<<<'!AL1124)","v":0},{"$f":"SUM('>>>:<<<'!AM1124)","v":0},{"$f":"SUM('>>>:<<<'!AN1124)","v":0},{"$f":"SUM('>>>:<<<'!AO1124)","v":0},{"$f":"SUM('>>>:<<<'!AP1124)","v":0},{"$f":"SUM('>>>:<<<'!AQ1124)","v":0},{"$f":"SUM('>>>:<<<'!AR1124)","v":0},{"$f":"SUM('>>>:<<<'!AS1124)","v":0},{"$f":"SUM('>>>:<<<'!AT1124)","v":0},{"$f":"SUM('>>>:<<<'!AU1124)","v":0},{"$f":"SUM('>>>:<<<'!AV1124)","v":0},{"$f":"SUM('>>>:<<<'!AW1124)","v":0},{"$f":"SUM('>>>:<<<'!AX1124)","v":0},{"$f":"SUM('>>>:<<<'!AY1124)","v":0},{"$f":"SUM('>>>:<<<'!AZ1124)","v":0},{"$f":"SUM('>>>:<<<'!BA1124)","v":0},{"$f":"SUM('>>>:<<<'!BB1124)","v":0},{"$f":"SUM('>>>:<<<'!BC1124)","v":0},{"$f":"SUM('>>>:<<<'!BD1124)","v":0},{"$f":"SUM('>>>:<<<'!BE1124)","v":0},{"$f":"SUM('>>>:<<<'!BF1124)","v":0},{"$f":"SUM('>>>:<<<'!BG1124)","v":0},{"$f":"SUM('>>>:<<<'!BH1124)","v":0},{"$f":"SUM('>>>:<<<'!BI1124)","v":0},{"$f":"SUM('>>>:<<<'!BJ1124)","v":0},{"$f":"SUM('>>>:<<<'!BK1124)","v":0},{"$f":"SUM('>>>:<<<'!BL1124)","v":0},{"$f":"SUM('>>>:<<<'!BM1124)","v":0},{"$f":"SUM('>>>:<<<'!BN1124)","v":0},{"$f":"SUM('>>>:<<<'!BO1124)","v":0},{"$f":"SUM('>>>:<<<'!BP1124)","v":0},{"$f":"SUM('>>>:<<<'!BQ1124)","v":0}]
[]
[null,"Combined Cash Flows"]
[null,"Repex","£",{"$f":"SUM(J1127:BQ1127)","v":0},null,null,null,null,null,{"$f":"J1022","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1022","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on repex","£",{"$f":"SUM(J1128:BQ1128)","v":0},null,null,null,null,null,{"$f":"J1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1033","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Repex carrying value at end of appraisal","£",{"$f":"SUM(J1129:BQ1129)","v":0},null,null,null,null,null,{"$f":"J1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1023","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - variable","£",0,null,null,null,null,null,{"$f":"J1077","v":0},{"$f":"K1077","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on variable fuel","£",0,null,null,null,null,null,{"$f":"J1087","v":0},{"$f":"K1087","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Fuel - fixed day rate","£",0,null,null,null,null,null,{"$f":"J1097","v":0},{"$f":"K1097","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on fuel day rate","£",0,null,null,null,null,null,{"$f":"J1107","v":0},{"$f":"K1107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"O&M","£",0,null,null,null,null,null,{"$f":"J1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP1114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Irrecoverable VAT on O&M","£",0,null,null,null,null,null,{"$f":"J1124","v":0},{"$f":"K1124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Combined cost of energy","£",{"$f":"SUM(J1137:BQ1137)","v":0},null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1137)","v":0},{"$f":"SUM('>>>:<<<'!K1137)","v":0},{"$f":"SUM('>>>:<<<'!L1137)","v":0},{"$f":"SUM('>>>:<<<'!M1137)","v":0},{"$f":"SUM('>>>:<<<'!N1137)","v":0},{"$f":"SUM('>>>:<<<'!O1137)","v":0},{"$f":"SUM('>>>:<<<'!P1137)","v":0},{"$f":"SUM('>>>:<<<'!Q1137)","v":0},{"$f":"SUM('>>>:<<<'!R1137)","v":0},{"$f":"SUM('>>>:<<<'!S1137)","v":0},{"$f":"SUM('>>>:<<<'!T1137)","v":0},{"$f":"SUM('>>>:<<<'!U1137)","v":0},{"$f":"SUM('>>>:<<<'!V1137)","v":0},{"$f":"SUM('>>>:<<<'!W1137)","v":0},{"$f":"SUM('>>>:<<<'!X1137)","v":0},{"$f":"SUM('>>>:<<<'!Y1137)","v":0},{"$f":"SUM('>>>:<<<'!Z1137)","v":0},{"$f":"SUM('>>>:<<<'!AA1137)","v":0},{"$f":"SUM('>>>:<<<'!AB1137)","v":0},{"$f":"SUM('>>>:<<<'!AC1137)","v":0},{"$f":"SUM('>>>:<<<'!AD1137)","v":0},{"$f":"SUM('>>>:<<<'!AE1137)","v":0},{"$f":"SUM('>>>:<<<'!AF1137)","v":0},{"$f":"SUM('>>>:<<<'!AG1137)","v":0},{"$f":"SUM('>>>:<<<'!AH1137)","v":0},{"$f":"SUM('>>>:<<<'!AI1137)","v":0},{"$f":"SUM('>>>:<<<'!AJ1137)","v":0},{"$f":"SUM('>>>:<<<'!AK1137)","v":0},{"$f":"SUM('>>>:<<<'!AL1137)","v":0},{"$f":"SUM('>>>:<<<'!AM1137)","v":0},{"$f":"SUM('>>>:<<<'!AN1137)","v":0},{"$f":"SUM('>>>:<<<'!AO1137)","v":0},{"$f":"SUM('>>>:<<<'!AP1137)","v":0},{"$f":"SUM('>>>:<<<'!AQ1137)","v":0},{"$f":"SUM('>>>:<<<'!AR1137)","v":0},{"$f":"SUM('>>>:<<<'!AS1137)","v":0},{"$f":"SUM('>>>:<<<'!AT1137)","v":0},{"$f":"SUM('>>>:<<<'!AU1137)","v":0},{"$f":"SUM('>>>:<<<'!AV1137)","v":0},{"$f":"SUM('>>>:<<<'!AW1137)","v":0},{"$f":"SUM('>>>:<<<'!AX1137)","v":0},{"$f":"SUM('>>>:<<<'!AY1137)","v":0},{"$f":"SUM('>>>:<<<'!AZ1137)","v":0},{"$f":"SUM('>>>:<<<'!BA1137)","v":0},{"$f":"SUM('>>>:<<<'!BB1137)","v":0},{"$f":"SUM('>>>:<<<'!BC1137)","v":0},{"$f":"SUM('>>>:<<<'!BD1137)","v":0},{"$f":"SUM('>>>:<<<'!BE1137)","v":0},{"$f":"SUM('>>>:<<<'!BF1137)","v":0},{"$f":"SUM('>>>:<<<'!BG1137)","v":0},{"$f":"SUM('>>>:<<<'!BH1137)","v":0},{"$f":"SUM('>>>:<<<'!BI1137)","v":0},{"$f":"SUM('>>>:<<<'!BJ1137)","v":0},{"$f":"SUM('>>>:<<<'!BK1137)","v":0},{"$f":"SUM('>>>:<<<'!BL1137)","v":0},{"$f":"SUM('>>>:<<<'!BM1137)","v":0},{"$f":"SUM('>>>:<<<'!BN1137)","v":0},{"$f":"SUM('>>>:<<<'!BO1137)","v":0},{"$f":"SUM('>>>:<<<'!BP1137)","v":0},{"$f":"SUM('>>>:<<<'!BQ1137)","v":0}]
[]
[null,"Electricity"]
[null,"Enter manually?","T/F"]
[null,"Energy generated per user","kWh"]
[null,"Energy generated - manual entry","kWh"]
[null,"Energy generated - selected","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!J1143)","v":0},{"$f":"SUM('>>>:<<<'!K1143)","v":0},{"$f":"SUM('>>>:<<<'!L1143)","v":0},{"$f":"SUM('>>>:<<<'!M1143)","v":0},{"$f":"SUM('>>>:<<<'!N1143)","v":0},{"$f":"SUM('>>>:<<<'!O1143)","v":0},{"$f":"SUM('>>>:<<<'!P1143)","v":0},{"$f":"SUM('>>>:<<<'!Q1143)","v":0},{"$f":"SUM('>>>:<<<'!R1143)","v":0},{"$f":"SUM('>>>:<<<'!S1143)","v":0},{"$f":"SUM('>>>:<<<'!T1143)","v":0},{"$f":"SUM('>>>:<<<'!U1143)","v":0},{"$f":"SUM('>>>:<<<'!V1143)","v":0},{"$f":"SUM('>>>:<<<'!W1143)","v":0},{"$f":"SUM('>>>:<<<'!X1143)","v":0},{"$f":"SUM('>>>:<<<'!Y1143)","v":0},{"$f":"SUM('>>>:<<<'!Z1143)","v":0},{"$f":"SUM('>>>:<<<'!AA1143)","v":0},{"$f":"SUM('>>>:<<<'!AB1143)","v":0},{"$f":"SUM('>>>:<<<'!AC1143)","v":0},{"$f":"SUM('>>>:<<<'!AD1143)","v":0},{"$f":"SUM('>>>:<<<'!AE1143)","v":0},{"$f":"SUM('>>>:<<<'!AF1143)","v":0},{"$f":"SUM('>>>:<<<'!AG1143)","v":0},{"$f":"SUM('>>>:<<<'!AH1143)","v":0},{"$f":"SUM('>>>:<<<'!AI1143)","v":0},{"$f":"SUM('>>>:<<<'!AJ1143)","v":0},{"$f":"SUM('>>>:<<<'!AK1143)","v":0},{"$f":"SUM('>>>:<<<'!AL1143)","v":0},{"$f":"SUM('>>>:<<<'!AM1143)","v":0},{"$f":"SUM('>>>:<<<'!AN1143)","v":0},{"$f":"SUM('>>>:<<<'!AO1143)","v":0},{"$f":"SUM('>>>:<<<'!AP1143)","v":0},{"$f":"SUM('>>>:<<<'!AQ1143)","v":0},{"$f":"SUM('>>>:<<<'!AR1143)","v":0},{"$f":"SUM('>>>:<<<'!AS1143)","v":0},{"$f":"SUM('>>>:<<<'!AT1143)","v":0},{"$f":"SUM('>>>:<<<'!AU1143)","v":0},{"$f":"SUM('>>>:<<<'!AV1143)","v":0},{"$f":"SUM('>>>:<<<'!AW1143)","v":0},{"$f":"SUM('>>>:<<<'!AX1143)","v":0},{"$f":"SUM('>>>:<<<'!AY1143)","v":0},{"$f":"SUM('>>>:<<<'!AZ1143)","v":0},{"$f":"SUM('>>>:<<<'!BA1143)","v":0},{"$f":"SUM('>>>:<<<'!BB1143)","v":0},{"$f":"SUM('>>>:<<<'!BC1143)","v":0},{"$f":"SUM('>>>:<<<'!BD1143)","v":0},{"$f":"SUM('>>>:<<<'!BE1143)","v":0},{"$f":"SUM('>>>:<<<'!BF1143)","v":0},{"$f":"SUM('>>>:<<<'!BG1143)","v":0},{"$f":"SUM('>>>:<<<'!BH1143)","v":0},{"$f":"SUM('>>>:<<<'!BI1143)","v":0},{"$f":"SUM('>>>:<<<'!BJ1143)","v":0},{"$f":"SUM('>>>:<<<'!BK1143)","v":0},{"$f":"SUM('>>>:<<<'!BL1143)","v":0},{"$f":"SUM('>>>:<<<'!BM1143)","v":0},{"$f":"SUM('>>>:<<<'!BN1143)","v":0},{"$f":"SUM('>>>:<<<'!BO1143)","v":0},{"$f":"SUM('>>>:<<<'!BP1143)","v":0},{"$f":"SUM('>>>:<<<'!BQ1143)","v":0}]
[]
[null,"Levelised cost"]
[null,"Discounted repex + VAT (BoP)","£ PC",{"$f":"SUM(J1146:BQ1146)","v":0},null,null,null,null,null,{"$f":"SUM(J1127:J1129)*J$14","v":0},{"$f":"SUM(K1127:K1129)*K$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted fuel + VAT (MoP)","£ PC",{"$f":"SUM(J1147:BQ1147)","v":0},null,null,null,null,null,{"$f":"SUM(J1130:J1133)*J$15","v":0},{"$f":"SUM(K1130:K1133)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Discounted opex + VAT (MoP)","£ PC",{"$f":"SUM(J1148:BQ1148)","v":0},null,null,null,null,null,{"$f":"SUM(J1134:J1135)*J$15","v":0},{"$f":"SUM(K1134:K1135)*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Discounted energy costs","£ PC",{"$f":"SUM(J1150:BQ1150)","v":0},null,null,null,null,null,{"$f":"SUM(J1146:J1149)","v":0},{"$f":"SUM(K1146:K1149)","v":0},{"$f":"SUM(L1146:L1149)","v":0},{"$f":"SUM(M1146:M1149)","v":0},{"$f":"SUM(N1146:N1149)","v":0},{"$f":"SUM(O1146:O1149)","v":0},{"$f":"SUM(P1146:P1149)","v":0},{"$f":"SUM(Q1146:Q1149)","v":0},{"$f":"SUM(R1146:R1149)","v":0},{"$f":"SUM(S1146:S1149)","v":0},{"$f":"SUM(T1146:T1149)","v":0},{"$f":"SUM(U1146:U1149)","v":0},{"$f":"SUM(V1146:V1149)","v":0},{"$f":"SUM(W1146:W1149)","v":0},{"$f":"SUM(X1146:X1149)","v":0},{"$f":"SUM(Y1146:Y1149)","v":0},{"$f":"SUM(Z1146:Z1149)","v":0},{"$f":"SUM(AA1146:AA1149)","v":0},{"$f":"SUM(AB1146:AB1149)","v":0},{"$f":"SUM(AC1146:AC1149)","v":0},{"$f":"SUM(AD1146:AD1149)","v":0},{"$f":"SUM(AE1146:AE1149)","v":0},{"$f":"SUM(AF1146:AF1149)","v":0},{"$f":"SUM(AG1146:AG1149)","v":0},{"$f":"SUM(AH1146:AH1149)","v":0},{"$f":"SUM(AI1146:AI1149)","v":0},{"$f":"SUM(AJ1146:AJ1149)","v":0},{"$f":"SUM(AK1146:AK1149)","v":0},{"$f":"SUM(AL1146:AL1149)","v":0},{"$f":"SUM(AM1146:AM1149)","v":0},{"$f":"SUM(AN1146:AN1149)","v":0},{"$f":"SUM(AO1146:AO1149)","v":0},{"$f":"SUM(AP1146:AP1149)","v":0},{"$f":"SUM(AQ1146:AQ1149)","v":0},{"$f":"SUM(AR1146:AR1149)","v":0},{"$f":"SUM(AS1146:AS1149)","v":0},{"$f":"SUM(AT1146:AT1149)","v":0},{"$f":"SUM(AU1146:AU1149)","v":0},{"$f":"SUM(AV1146:AV1149)","v":0},{"$f":"SUM(AW1146:AW1149)","v":0},{"$f":"SUM(AX1146:AX1149)","v":0},{"$f":"SUM(AY1146:AY1149)","v":0},{"$f":"SUM(AZ1146:AZ1149)","v":0},{"$f":"SUM(BA1146:BA1149)","v":0},{"$f":"SUM(BB1146:BB1149)","v":0},{"$f":"SUM(BC1146:BC1149)","v":0},{"$f":"SUM(BD1146:BD1149)","v":0},{"$f":"SUM(BE1146:BE1149)","v":0},{"$f":"SUM(BF1146:BF1149)","v":0},{"$f":"SUM(BG1146:BG1149)","v":0},{"$f":"SUM(BH1146:BH1149)","v":0},{"$f":"SUM(BI1146:BI1149)","v":0},{"$f":"SUM(BJ1146:BJ1149)","v":0},{"$f":"SUM(BK1146:BK1149)","v":0},{"$f":"SUM(BL1146:BL1149)","v":0},{"$f":"SUM(BM1146:BM1149)","v":0},{"$f":"SUM(BN1146:BN1149)","v":0},{"$f":"SUM(BO1146:BO1149)","v":0},{"$f":"SUM(BP1146:BP1149)","v":0},{"$f":"SUM(BQ1146:BQ1149)","v":0}]
[]
[null,"Discounted energy","kWh PV",{"$f":"SUM(J1152:BQ1152)","v":0},null,null,null,null,null,{"$f":"J1143*J$15","v":0},{"$f":"K1143*K$15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"LCO - repex","p/kWh",{"$f":"IFERROR((D1146*100)/D1152,0)","v":0}]
[null,"LCO - fuel","p/kWh",{"$f":"IFERROR((D1147*100)/D1152,0)","v":0}]
[null,"LCO - opex","p/kWh",{"$f":"IFERROR((D1148*100)/D1152,0)","v":0}]
[]
[null,"LCO - Electricity","p/kWh",{"$f":"SUM(D1154:D1157)","v":0}]
[]
[]
[null,"SUMMARY COSTS"]
[]
[null,"TOTALS"]
[]
[null,"Total fuel costs","£",{"$f":"SUM('>>>:<<<'!E1262)","v":0}]
[null,"Plant level O&M",null,{"$f":"SUM('>>>:<<<'!H1238)","v":0}]
[null,"Plant Room total O&M","£",{"$f":"SUM('>>>:<<<'!I1238)","v":0}]
[null,"Total repex","£",{"$f":"SUM('>>>:<<<'!E1230:E1236)","v":0}]
[]
[null,"IMPORT",null,null,null,null,null,null,null,{"$f":"MAX(I1170:$I1170)+1","v":1},{"$f":"MAX($I1170:J1170)+1","v":2},{"$f":"MAX($I1170:K1170)+1","v":3},{"$f":"MAX($I1170:L1170)+1","v":4},{"$f":"MAX($I1170:M1170)+1","v":5},{"$f":"MAX($I1170:N1170)+1","v":6},{"$f":"MAX($I1170:O1170)+1","v":7},{"$f":"MAX($I1170:P1170)+1","v":8},{"$f":"MAX($I1170:Q1170)+1","v":9},{"$f":"MAX($I1170:R1170)+1","v":10}]
[null,"Type",null,null,null,null,null,null,null,{"$f":"INDEX(lstFuelInput,J1170,1)","v":"Biofuel"},"Biomass","Coal","Electricity","Gas","Heat","LPG","Oil","Other","RDF"]
[null,"Units",null,null,null,null,null,null,null,"kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh","kWh"]
[null,"Imported","kWh",null,null,null,null,null,null,{"$f":"SUM('>>>:<<<'!K1230:K1236)","v":0},{"$f":"SUM('>>>:<<<'!L1230:L1236)","v":0},{"$f":"SUM('>>>:<<<'!M1230:M1236)","v":0},{"$f":"SUM('>>>:<<<'!N1230:N1236)","v":0},{"$f":"SUM('>>>:<<<'!O1230:O1236)","v":0},{"$f":"SUM('>>>:<<<'!P1230:P1236)","v":0},{"$f":"SUM('>>>:<<<'!Q1230:Q1236)","v":0},{"$f":"SUM('>>>:<<<'!R1230:R1236)","v":0},{"$f":"SUM('>>>:<<<'!S1230:S1236)","v":0},{"$f":"SUM('>>>:<<<'!T1230:T1236)","v":0}]
[null,"Rank","#",null,null,null,null,null,null,{"$f":"RANK(J1173,$J$1173:$S$1173)*(J1173>0)","v":0},{"$f":"RANK(K1173,$J$1173:$S$1173)*(K1173>0)","v":0},0,0,0,0,0,0,0,0]
[]
[null,"EXPORT"]
[null,{"$f":"Lists!D4","v":"DHW"},"kWh",{"$f":"SUM('>>>:<<<'!D1230)","v":0}]
[null,{"$f":"Lists!D5","v":"LTHW"},"kWh",{"$f":"SUM('>>>:<<<'!D1231)","v":0}]
[null,{"$f":"Lists!D6","v":"MTHW"},"kWh",{"$f":"SUM('>>>:<<<'!D1232)","v":0}]
[null,{"$f":"Lists!D7","v":"HTHW"},"kWh",{"$f":"SUM('>>>:<<<'!D1233)","v":0}]
[null,{"$f":"Lists!D8","v":"Steam"},"kWh",{"$f":"SUM('>>>:<<<'!D1234)","v":0}]
[null,{"$f":"Lists!D9","v":"Cooling"},"kWh",{"$f":"SUM('>>>:<<<'!D1235)","v":0}]
[null,{"$f":"Lists!D10","v":"Electricity"},"kWh",{"$f":"SUM('>>>:<<<'!D1236)","v":0}]
[]
[]
[null,"END OF SHEET"]

{"sheet":">>>","index":19,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"<<<","index":20,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"MODEL MAP","index":21,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":true,"merged":[]}

{"sheet":"DEFINITIONS","index":22,"n_rows":15,"n_cols":4,"rows_kept":15,"cut":false,"hidden":true,"merged":[]}
[]
[null,"DEFINITIONS / ACRONYMS"]
[]
[null,"Ref","Term","Definition"]
[null,1,"Avg annual thermal / electrical / cooling capacity factor","The capacity factor of a piece of generation plant is the ratio of actual energy output over a given period of time to the maximum possible energy output over that period (where the maximum possible output is the unit's rated capacity). Effectively it is a measure of how often a piece of plant runs for a specific period of time and is important because it indicates how fully a unit's capacity is used."]
[null,{"$f":"MAX($B5:B5)+1","v":2},"DHW","Domestic Hot Water"]
[null,{"$f":"MAX($B6:B6)+1","v":3},"Gross thermal efficiency","Users should input the Gross Thermal Efficiency of their plant rather than Net Thermal Efficiency.\n\nGas is usually priced on a gross energy basis (Higher Heating Value - HHV) rather than net (Lower Heating Value - LHV) so the gross thermal efficiency needs to be used to calculate the gross energy value of the gas. (HHV includes the heat contained within the water vapour when a fuel is combusted.) \n\nThe exact conversion between gross and net depends on the fuel constituents. For typical UK natural gas the ratio of HHV to LHV energy is usually around 1.108 but for liquid fuel such as oil it is much lower.\n\nEngine and gas turbine manufacturers nearly always quote efficiency in net (LHV) terms subject to a measurement tolerance.\n\nUK boiler manufacturers used to quote gross/HHV efficiency but European manufacturers do often quote net/LHV so it is important to check to avoid being around 10% out on fuel use."]
[null,{"$f":"MAX($B7:B7)+1","v":4},"HTHW","High Temperature Hot Water. Steam and HTHW boilers are commonly used in industrial sectors and in some applications in public and commercial organisations."]
[null,{"$f":"MAX($B8:B8)+1","v":5},"Levelised cost of energy","The levelised cost of energy is a financial metric used extensively in the power sector to allow for cross technology comparison. Fundamentally it accounts for the time value of the cash costs associated with purchasing and operating energy generating plant and expresses this as a p/kWh value."]
[null,{"$f":"MAX($B9:B9)+1","v":6},"LTHW","Low Temperature Hot Water is typically used in a domestic setting up to temperatures of around 90 deg."]
[null,{"$f":"MAX($B10:B10)+1","v":7},"MTHW","Medium Temperature Hot Water"]
[null,{"$f":"MAX($B11:B11)+1","v":8},"Off taker","An entity that purchases energy from the energy supplier / heat network operator."]
[null,{"$f":"MAX($B12:B12)+1","v":9},"Thermal / electrical / cooling capacity (rated / installed)","The capacity of the thermal / electrical / cooling plant as detailed in the technical specification. "]
[null,{"$f":"MAX($B13:B13)+1","v":10},"% VAT irrecoverable","Different entities will be subject to different 'rules' regarding their ability to recover input VAT. The Calculator's default assumption is that the % of VAT that is NOT recoverable (for fuel, repex and capex) is the same for all plant rooms for which data has been entered. The user is able to amend this manually if required."]
[null,{"$f":"MAX($B14:B14)+1","v":11},"Whole life costs","The total costs of owning and operating heat/power/cooling generating plant over a specified period, including all capital and replacement costs as well as all operating costs."]

{"sheet":"Version Control","index":23,"n_rows":20,"n_cols":5,"rows_kept":20,"cut":false,"hidden":true,"merged":[]}
[]
[null,"VERSION CONTROL"]
[]
[null,"Version no.","Date created","Key changes since previous","Issued to"]
[null,"v9.2","2019-03-13","Main structural change was removing run hours as an input option (snag 2); addition of plant room maintenance costs to LCOE template (snag 32); addition of definitions; addition of fuel indices; user guidance; various other snags addressed.","Internal only"]
[null,"v10.1","2019-03-13","Have upated LCOE Template and whole system worksheet to include indices. This allows for both manual update (up to five fuel types per output energy) as well as included indexation of underlying fuel costs."]
[null,"v10.2","2019-03-14","Minor amendments related to above."]
[null,"v11.1","2019-06-12","Respondong to QA: VBA annotation / documentation; model map; addition of 'lead in time' to General Inputs tab with associated adjustment to calcs on LCOE template; restricted fuel indices to IAG only based on analysts' advice"]
[null,"v11.2","2019-07-08","Amended disclaimer based on advice from BEIS Legal"]
[null,"v11.3","2019-09-19","some VBA corrections"]
[null,"v11.4","2019-10-24","IAG indices updated for March 2019","Issued to team 'for testing'"]
[null,"v11.5","2019-11-06","Minor format and wording changes prior to publication"]
[null,"v11.6","2020-01-21","Minor amendments / corrections"]
[null,"v1.0","2020-01-24","revisions to visualisation","for BETA publication"]
[null,"v1.1","2020-01-30","INPT; User Input Form - corrected typo on Add New Plant room button"]
[null,null,null,"Definitions: amended text for capacity definition"]
[null,null,null,"Visualisation: amended sysVisualisationTool to ensure all numbers taken correctly to visualisation boxes"]
[null,null,null,"sysScheme - corrected typos"]
[null,null,null,"INPT; General - amended start year to 2020"]
[null,null,null,"CALC; LCOE Template - unlocked all yellow input cells "]

{"sheet":"SYS; Macro","index":24,"n_rows":353,"n_cols":18,"rows_kept":353,"cut":false,"hidden":true,"merged":[]}
[]
["ID Heading",{"$f":"'INPT; FlatFile'!A10","v":"Plant room ID"},{"$f":"MATCH(B2,rngFlatFileLabels,0)","v":1},null,null,null,null,null,null,"Sheet Before Save","INPT; User Input Form",null,null,null,null,"Start position for Global Reset:"]
["Plant room name",{"$f":"'INPT; FlatFile'!B10","v":"Plant room name:"},{"$f":"MATCH(B3,rngFlatFileLabels,0)","v":2},null,null,null,null,null,null,null,null,null,"Record Nr >",1,null,1]
["Equipment name",{"$f":"'INPT; FlatFile'!E10","v":"Plant name"},{"$f":"MATCH(B4,rngFlatFileLabels,0)","v":5},null,null,null,null,null,null,null,null,null,"Plant Record Nr >"]
["Fuel form name",{"$f":"'INPT; FlatFile'!OT10","v":"Fuel"},{"$f":"MATCH(B5,rngFlatFileLabels,0)","v":410},null,null,null,null,null,null,null,null,null,"Fuel Nr >"]
[]
["Plant Data Titles",null,"#","Plant name","Replacement cost ","Original purchase date","Estimated life","Avg annual maintenance costs",null,null,"List Box info - PLANT ITEMS"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C36,\" \",dcPlantRecordNr)","v":"Plant name "},null,{"$f":"MAX(C$7:C7)+1","v":1},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(M8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(N8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(O8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(P8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(Q8,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(R8,rngFlatFileLabelsItem,0))),\"\")","v":""},null,{"$f":"CONCATENATE(C8,\". \",D8,\" | \",\"£\",E8,\" | \",F8,\" | \",G8,\" yrs\",\" | \",\"£\",H8)","v":"1. 0 | £0 | 0 | 0 yrs | £0"},null,{"$f":"D$7&\" \"&$C8","v":"Plant name 1"},{"$f":"E$7&\" \"&$C8","v":"Replacement cost  1"},{"$f":"F$7&\" \"&$C8","v":"Original purchase date 1"},{"$f":"G$7&\" \"&$C8","v":"Estimated life 1"},{"$f":"H$7&\" \"&$C8","v":"Avg annual maintenance costs 1"},{"$f":"I$7&\" \"&$C8","v":" 1"}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C37,\" \",dcPlantRecordNr)","v":"Plant type "},null,{"$f":"MAX(C$7:C8)+1","v":2},0,0,0,0,0,"",null,{"$f":"CONCATENATE(C9,\". \",D9,\" | \",\"£\",E9,\" | \",F9,\" | \",G9,\" yrs\",\" | \",\"£\",H9)","v":"2. 0 | £0 | 0 | 0 yrs | £0"},null,"Plant name 2","Replacement cost  2","Original purchase date 2","Estimated life 2","Avg annual maintenance costs 2"," 2"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C38,\" \",dcPlantRecordNr)","v":"Fuel input type "},null,{"$f":"MAX(C$7:C9)+1","v":3},0,0,0,0,0,"",null,"3. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 3","Replacement cost  3","Original purchase date 3","Estimated life 3","Avg annual maintenance costs 3"," 3"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C39,\" \",dcPlantRecordNr)","v":"Fuel supply point "},null,{"$f":"MAX(C$7:C10)+1","v":4},0,0,0,0,0,"",null,"4. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 4","Replacement cost  4","Original purchase date 4","Estimated life 4","Avg annual maintenance costs 4"," 4"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C40,\" \",dcPlantRecordNr)","v":"Avg annual fuel use (metered) "},null,{"$f":"MAX(C$7:C11)+1","v":5},0,0,0,0,0,"",null,"5. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 5","Replacement cost  5","Original purchase date 5","Estimated life 5","Avg annual maintenance costs 5"," 5"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C41,\" \",dcPlantRecordNr)","v":"Replacement cost  "},null,{"$f":"MAX(C$7:C12)+1","v":6},0,0,0,0,0,"",null,"6. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 6","Replacement cost  6","Original purchase date 6","Estimated life 6","Avg annual maintenance costs 6"," 6"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C42,\" \",dcPlantRecordNr)","v":"Original purchase date "},null,{"$f":"MAX(C$7:C13)+1","v":7},0,0,0,0,0,"",null,"7. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 7","Replacement cost  7","Original purchase date 7","Estimated life 7","Avg annual maintenance costs 7"," 7"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C43,\" \",dcPlantRecordNr)","v":"Estimated life "},null,{"$f":"MAX(C$7:C14)+1","v":8},0,0,0,0,0,"",null,"8. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 8","Replacement cost  8","Original purchase date 8","Estimated life 8","Avg annual maintenance costs 8"," 8"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C44,\" \",dcPlantRecordNr)","v":"Avg annual maintenance costs "},null,{"$f":"MAX(C$7:C15)+1","v":9},0,0,0,0,0,"",null,"9. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 9","Replacement cost  9","Original purchase date 9","Estimated life 9","Avg annual maintenance costs 9"," 9"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C45,\" \",dcPlantRecordNr)","v":"Heat output type "},null,{"$f":"MAX(C$7:C16)+1","v":10},0,0,0,0,0,"",null,"10. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 10","Replacement cost  10","Original purchase date 10","Estimated life 10","Avg annual maintenance costs 10"," 10"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C46,\" \",dcPlantRecordNr)","v":"Thermal capacity (rated / installed) "},null,{"$f":"MAX(C$7:C17)+1","v":11},0,0,0,0,0,"",null,"11. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 11","Replacement cost  11","Original purchase date 11","Estimated life 11","Avg annual maintenance costs 11"," 11"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C47,\" \",dcPlantRecordNr)","v":"Avg annual thermal capacity factor "},null,{"$f":"MAX(C$7:C18)+1","v":12},0,0,0,0,0,"",null,"12. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 12","Replacement cost  12","Original purchase date 12","Estimated life 12","Avg annual maintenance costs 12"," 12"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C48,\" \",dcPlantRecordNr)","v":"Gross thermal efficiency (boiler plate)  "},null,{"$f":"MAX(C$7:C19)+1","v":13},0,0,0,0,0,"",null,"13. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 13","Replacement cost  13","Original purchase date 13","Estimated life 13","Avg annual maintenance costs 13"," 13"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C49,\" \",dcPlantRecordNr)","v":"Gross thermal efficiency (actual) "},null,{"$f":"MAX(C$7:C20)+1","v":14},0,0,0,0,0,"",null,"14. 0 | £0 | 0 | 0 yrs | £0",null,"Plant name 14","Replacement cost  14","Original purchase date 14","Estimated life 14","Avg annual maintenance costs 14"," 14"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C50,\" \",dcPlantRecordNr)","v":"Is efficiency estimated or measured? (heat) "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C51,\" \",dcPlantRecordNr)","v":"Electrical output - % used on site "},null,"Plant Count:",{"$f":"MAX(COUNTIF(D8:D21,\"<>0\"),1)","v":1}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C52,\" \",dcPlantRecordNr)","v":"Electrical capacity (rated / installed) "},null,"Countif <> 0:",{"$f":"COUNTIF(D8:D21,\"<>0\")","v":0}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C53,\" \",dcPlantRecordNr)","v":"Avg annual electrical capacity factor "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C54,\" \",dcPlantRecordNr)","v":"Electrical efficiency (boiler plate)  "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C55,\" \",dcPlantRecordNr)","v":"Electrical efficiency (actual) "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C56,\" \",dcPlantRecordNr)","v":"Is efficiency estimated or measured? (elec) "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C57,\" \",dcPlantRecordNr)","v":"Cooling output "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C58,\" \",dcPlantRecordNr)","v":"Cooling capacity (rated / installed) "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C59,\" \",dcPlantRecordNr)","v":"Avg annual cooling capacity factor "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C60,\" \",dcPlantRecordNr)","v":"Cooling efficiency (boiler plate)  "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C61,\" \",dcPlantRecordNr)","v":"Cooling efficiency (actual)  "}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C62,\" \",dcPlantRecordNr)","v":"Is efficiency estimated or measured? (cool) "}]
[]
["Fuel Data Titles",null,"#","Fuel","Delivery point / meter no.","Avg annual import",null,null,null,null,"List Box info - FUEL"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C75,\" \",dcFuelTypeRecordNr)","v":"Fuel "},null,{"$f":"MAX(C$36:C36)+1","v":1},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(L37,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(M37,rngFlatFileLabelsItem,0))),\"\")","v":0},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(N37,rngFlatFileLabelsItem,0))),\"\")","v":0},null,null,null,null,{"$f":"CONCATENATE(C37,\". \",D37,\" | \",E37,\" | \",F37,\" kWh/pa\")","v":"1. 0 | 0 | 0 kWh/pa"},{"$f":"D$36&\" \"&$C37","v":"Fuel 1"},{"$f":"E$36&\" \"&$C37","v":"Delivery point / meter no. 1"},{"$f":"F$36&\" \"&$C37","v":"Avg annual import 1"}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C76,\" \",dcFuelTypeRecordNr)","v":"Delivery point / meter no. "},null,{"$f":"MAX(C$36:C37)+1","v":2},0,0,0,null,null,null,null,{"$f":"CONCATENATE(C38,\". \",D38,\" | \",E38,\" | \",F38,\" kWh/pa\")","v":"2. 0 | 0 | 0 kWh/pa"},{"$f":"D$36&\" \"&$C38","v":"Fuel 2"},{"$f":"E$36&\" \"&$C38","v":"Delivery point / meter no. 2"},{"$f":"F$36&\" \"&$C38","v":"Avg annual import 2"}]
[{"$f":"CONCATENATE('INPT; User Input Form'!C77,\" \",dcFuelTypeRecordNr)","v":"Avg annual import "},null,{"$f":"MAX(C$36:C38)+1","v":3},0,0,0,null,null,null,null,"3. 0 | 0 | 0 kWh/pa","Fuel 3","Delivery point / meter no. 3","Avg annual import 3"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C78,\" \",dcFuelTypeRecordNr)","v":"Unit cost "},null,{"$f":"MAX(C$36:C39)+1","v":4},0,0,0,null,null,null,null,"4. 0 | 0 | 0 kWh/pa","Fuel 4","Delivery point / meter no. 4","Avg annual import 4"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C79,\" \",dcFuelTypeRecordNr)","v":"Standing charge "},null,{"$f":"MAX(C$36:C40)+1","v":5},0,0,0,null,null,null,null,"5. 0 | 0 | 0 kWh/pa","Fuel 5","Delivery point / meter no. 5","Avg annual import 5"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C80,\" \",dcFuelTypeRecordNr)","v":"CCL "},null,{"$f":"MAX(C$36:C41)+1","v":6},0,0,0,null,null,null,null,"6. 0 | 0 | 0 kWh/pa","Fuel 6","Delivery point / meter no. 6","Avg annual import 6"]
[{"$f":"CONCATENATE('INPT; User Input Form'!C81,\" \",dcFuelTypeRecordNr)","v":"Other charges "},null,{"$f":"MAX(C$36:C42)+1","v":7},0,0,0,null,null,null,null,"7. 0 | 0 | 0 kWh/pa","Fuel 7","Delivery point / meter no. 7","Avg annual import 7"]
[null,null,{"$f":"MAX(C$36:C43)+1","v":8},0,0,0,null,null,null,null,"8. 0 | 0 | 0 kWh/pa","Fuel 8","Delivery point / meter no. 8","Avg annual import 8"]
[null,null,{"$f":"MAX(C$36:C44)+1","v":9},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(L45,rngFlatFileLabelsItem,0))),\"\")","v":0},0,0,null,null,null,null,"9. 0 | 0 | 0 kWh/pa","Fuel 9","Delivery point / meter no. 9","Avg annual import 9"]
[null,null,{"$f":"MAX(C$36:C45)+1","v":10},{"$f":"IFERROR((INDEX(rngFlatFileData,dcRecordNr,MATCH(L46,rngFlatFileLabelsItem,0))),\"\")","v":0},0,0,null,null,null,null,"10. 0 | 0 | 0 kWh/pa","Fuel 10","Delivery point / meter no. 10","Avg annual import 10"]
[]
[null,null,"Fuel Count:",{"$f":"MAX(COUNTIF(D37:D46,\"<>0\"),1)","v":1}]
[null,null,"Countif <> 0:",{"$f":"COUNTIF(D37:D46,\"<>0\")","v":0}]
[]
[]
["Plant room selected:",null,"#",{"$f":"'INPT; FlatFile'!B10","v":"Plant room name:"},null,{"$f":"MATCH(D52,rngFlatFileLabels,0)","v":2},null,null,null,null,"List Box info - PLANT ROOM",null,"Plant Room Count:",{"$f":"MAX(COUNTIF($D$54:$D$353,\"<>0\"),1)","v":1}]
["Plant Room Data Titles",null,null,null,null,null,null,null,null,null,"Plant room ID . Plant room name",null,"Countif <> 0:",{"$f":"COUNTIF($D$54:$D$353,\"<>0\")","v":0}]
[{"$f":"'INPT; User Input Form'!C12","v":"Plant room name:"},null,{"$f":"MAX(C53:C$53)+1","v":1},{"$f":"IFERROR(INDEX(rngFlatFileData,C54,$F$52),0)","v":0},null,null,null,null,null,null,{"$f":"CONCATENATE(C54,\". \",D54)","v":"1. 0"}]
[{"$f":"'INPT; User Input Form'!C13","v":"Maintenance costs - external"},null,{"$f":"MAX(C$52:C54)+1","v":2},0,null,null,null,null,null,null,{"$f":"CONCATENATE(C55,\". \",D55)","v":"2. 0"}]
[{"$f":"'INPT; User Input Form'!C14","v":"Mgt & maintenance - internal"},null,{"$f":"MAX(C$52:C55)+1","v":3},0,null,null,null,null,null,null,"3. 0"]
[null,null,{"$f":"MAX(C$52:C56)+1","v":4},0,null,null,null,null,null,null,"4. 0"]
[null,null,{"$f":"MAX(C$52:C57)+1","v":5},0,null,null,null,null,null,null,"5. 0"]
[null,null,{"$f":"MAX(C$52:C58)+1","v":6},0,null,null,null,null,null,null,"6. 0"]
[null,null,{"$f":"MAX(C$52:C59)+1","v":7},0,null,null,null,null,null,null,"7. 0"]
[null,null,{"$f":"MAX(C$52:C60)+1","v":8},0,null,null,null,null,null,null,"8. 0"]
[null,null,{"$f":"MAX(C$52:C61)+1","v":9},0,null,null,null,null,null,null,"9. 0"]
[null,null,{"$f":"MAX(C$52:C62)+1","v":10},0,null,null,null,null,null,null,"10. 0"]
[null,null,{"$f":"MAX(C$52:C63)+1","v":11},0,null,null,null,null,null,null,{"$f":"CONCATENATE(C64,\". \",D64)","v":"11. 0"}]
[null,null,{"$f":"MAX(C$52:C64)+1","v":12},0,null,null,null,null,null,null,"12. 0"]
[null,null,{"$f":"MAX(C$52:C65)+1","v":13},0,null,null,null,null,null,null,"13. 0"]
[null,null,{"$f":"MAX(C$52:C66)+1","v":14},0,null,null,null,null,null,null,"14. 0"]
[null,null,{"$f":"MAX(C$52:C67)+1","v":15},0,null,null,null,null,null,null,"15. 0"]
[null,null,{"$f":"MAX(C$52:C68)+1","v":16},0,null,null,null,null,null,null,"16. 0"]
[null,null,{"$f":"MAX(C$52:C69)+1","v":17},0,null,null,null,null,null,null,"17. 0"]
[null,null,{"$f":"MAX(C$52:C70)+1","v":18},0,null,null,null,null,null,null,"18. 0"]
[null,null,{"$f":"MAX(C$52:C71)+1","v":19},0,null,null,null,null,null,null,"19. 0"]
[null,null,{"$f":"MAX(C$52:C72)+1","v":20},0,null,null,null,null,null,null,"20. 0"]
[null,null,{"$f":"MAX(C$52:C73)+1","v":21},0,null,null,null,null,null,null,"21. 0"]
[null,null,{"$f":"MAX(C$52:C74)+1","v":22},0,null,null,null,null,null,null,"22. 0"]
[null,null,{"$f":"MAX(C$52:C75)+1","v":23},0,null,null,null,null,null,null,"23. 0"]
[null,null,{"$f":"MAX(C$52:C76)+1","v":24},0,null,null,null,null,null,null,"24. 0"]
[null,null,{"$f":"MAX(C$52:C77)+1","v":25},0,null,null,null,null,null,null,"25. 0"]
[null,null,{"$f":"MAX(C$52:C78)+1","v":26},0,null,null,null,null,null,null,"26. 0"]
[null,null,{"$f":"MAX(C$52:C79)+1","v":27},0,null,null,null,null,null,null,"27. 0"]
[null,null,{"$f":"MAX(C$52:C80)+1","v":28},0,null,null,null,null,null,null,"28. 0"]
[null,null,{"$f":"MAX(C$52:C81)+1","v":29},0,null,null,null,null,null,null,"29. 0"]
[null,null,{"$f":"MAX(C$52:C82)+1","v":30},0,null,null,null,null,null,null,"30. 0"]
[null,null,{"$f":"MAX(C$52:C83)+1","v":31},0,null,null,null,null,null,null,"31. 0"]
[null,null,{"$f":"MAX(C$52:C84)+1","v":32},0,null,null,null,null,null,null,"32. 0"]
[null,null,{"$f":"MAX(C$52:C85)+1","v":33},0,null,null,null,null,null,null,"33. 0"]
[null,null,{"$f":"MAX(C$52:C86)+1","v":34},0,null,null,null,null,null,null,"34. 0"]
[null,null,{"$f":"MAX(C$52:C87)+1","v":35},0,null,null,null,null,null,null,"35. 0"]
[null,null,{"$f":"MAX(C$52:C88)+1","v":36},0,null,null,null,null,null,null,"36. 0"]
[null,null,{"$f":"MAX(C$52:C89)+1","v":37},0,null,null,null,null,null,null,"37. 0"]
[null,null,{"$f":"MAX(C$52:C90)+1","v":38},0,null,null,null,null,null,null,"38. 0"]
[null,null,{"$f":"MAX(C$52:C91)+1","v":39},0,null,null,null,null,null,null,"39. 0"]
[null,null,{"$f":"MAX(C$52:C92)+1","v":40},0,null,null,null,null,null,null,"40. 0"]
[null,null,{"$f":"MAX(C$52:C93)+1","v":41},0,null,null,null,null,null,null,"41. 0"]
[null,null,{"$f":"MAX(C$52:C94)+1","v":42},0,null,null,null,null,null,null,"42. 0"]
[null,null,{"$f":"MAX(C$52:C95)+1","v":43},0,null,null,null,null,null,null,"43. 0"]
[null,null,{"$f":"MAX(C$52:C96)+1","v":44},0,null,null,null,null,null,null,"44. 0"]
[null,null,{"$f":"MAX(C$52:C97)+1","v":45},0,null,null,null,null,null,null,"45. 0"]
[null,null,{"$f":"MAX(C$52:C98)+1","v":46},0,null,null,null,null,null,null,"46. 0"]
[null,null,{"$f":"MAX(C$52:C99)+1","v":47},0,null,null,null,null,null,null,"47. 0"]
[null,null,{"$f":"MAX(C$52:C100)+1","v":48},0,null,null,null,null,null,null,"48. 0"]
[null,null,{"$f":"MAX(C$52:C101)+1","v":49},0,null,null,null,null,null,null,"49. 0"]
[null,null,{"$f":"MAX(C$52:C102)+1","v":50},0,null,null,null,null,null,null,"50. 0"]
[null,null,{"$f":"MAX(C$52:C103)+1","v":51},0,null,null,null,null,null,null,"51. 0"]
[null,null,{"$f":"MAX(C$52:C104)+1","v":52},0,null,null,null,null,null,null,"52. 0"]
[null,null,{"$f":"MAX(C$52:C105)+1","v":53},0,null,null,null,null,null,null,"53. 0"]
[null,null,{"$f":"MAX(C$52:C106)+1","v":54},0,null,null,null,null,null,null,"54. 0"]
[null,null,{"$f":"MAX(C$52:C107)+1","v":55},0,null,null,null,null,null,null,"55. 0"]
[null,null,{"$f":"MAX(C$52:C108)+1","v":56},0,null,null,null,null,null,null,"56. 0"]
[null,null,{"$f":"MAX(C$52:C109)+1","v":57},0,null,null,null,null,null,null,"57. 0"]
[null,null,{"$f":"MAX(C$52:C110)+1","v":58},0,null,null,null,null,null,null,"58. 0"]
[null,null,{"$f":"MAX(C$52:C111)+1","v":59},0,null,null,null,null,null,null,"59. 0"]
[null,null,{"$f":"MAX(C$52:C112)+1","v":60},0,null,null,null,null,null,null,"60. 0"]
[null,null,{"$f":"MAX(C$52:C113)+1","v":61},0,null,null,null,null,null,null,"61. 0"]
[null,null,{"$f":"MAX(C$52:C114)+1","v":62},0,null,null,null,null,null,null,"62. 0"]
[null,null,{"$f":"MAX(C$52:C115)+1","v":63},0,null,null,null,null,null,null,"63. 0"]
[null,null,{"$f":"MAX(C$52:C116)+1","v":64},0,null,null,null,null,null,null,"64. 0"]
[null,null,{"$f":"MAX(C$52:C117)+1","v":65},{"$f":"IFERROR(INDEX(rngFlatFileData,C118,$F$52),0)","v":0},null,null,null,null,null,null,"65. 0"]
[null,null,{"$f":"MAX(C$52:C118)+1","v":66},0,null,null,null,null,null,null,"66. 0"]
[null,null,{"$f":"MAX(C$52:C119)+1","v":67},0,null,null,null,null,null,null,"67. 0"]
[null,null,{"$f":"MAX(C$52:C120)+1","v":68},0,null,null,null,null,null,null,"68. 0"]
[null,null,{"$f":"MAX(C$52:C121)+1","v":69},0,null,null,null,null,null,null,"69. 0"]
[null,null,{"$f":"MAX(C$52:C122)+1","v":70},0,null,null,null,null,null,null,"70. 0"]
[null,null,{"$f":"MAX(C$52:C123)+1","v":71},0,null,null,null,null,null,null,"71. 0"]
[null,null,{"$f":"MAX(C$52:C124)+1","v":72},0,null,null,null,null,null,null,"72. 0"]
[null,null,{"$f":"MAX(C$52:C125)+1","v":73},0,null,null,null,null,null,null,"73. 0"]
[null,null,{"$f":"MAX(C$52:C126)+1","v":74},0,null,null,null,null,null,null,"74. 0"]
[null,null,{"$f":"MAX(C$52:C127)+1","v":75},0,null,null,null,null,null,null,{"$f":"CONCATENATE(C128,\". \",D128)","v":"75. 0"}]
[null,null,{"$f":"MAX(C$52:C128)+1","v":76},0,null,null,null,null,null,null,"76. 0"]
[null,null,{"$f":"MAX(C$52:C129)+1","v":77},0,null,null,null,null,null,null,"77. 0"]
[null,null,{"$f":"MAX(C$52:C130)+1","v":78},0,null,null,null,null,null,null,"78. 0"]
[null,null,{"$f":"MAX(C$52:C131)+1","v":79},0,null,null,null,null,null,null,"79. 0"]
[null,null,{"$f":"MAX(C$52:C132)+1","v":80},0,null,null,null,null,null,null,"80. 0"]
[null,null,{"$f":"MAX(C$52:C133)+1","v":81},0,null,null,null,null,null,null,"81. 0"]
[null,null,{"$f":"MAX(C$52:C134)+1","v":82},0,null,null,null,null,null,null,"82. 0"]
[null,null,{"$f":"MAX(C$52:C135)+1","v":83},0,null,null,null,null,null,null,"83. 0"]
[null,null,{"$f":"MAX(C$52:C136)+1","v":84},0,null,null,null,null,null,null,"84. 0"]
[null,null,{"$f":"MAX(C$52:C137)+1","v":85},0,null,null,null,null,null,null,"85. 0"]
[null,null,{"$f":"MAX(C$52:C138)+1","v":86},0,null,null,null,null,null,null,"86. 0"]
[null,null,{"$f":"MAX(C$52:C139)+1","v":87},0,null,null,null,null,null,null,"87. 0"]
[null,null,{"$f":"MAX(C$52:C140)+1","v":88},0,null,null,null,null,null,null,"88. 0"]
[null,null,{"$f":"MAX(C$52:C141)+1","v":89},0,null,null,null,null,null,null,"89. 0"]
[null,null,{"$f":"MAX(C$52:C142)+1","v":90},0,null,null,null,null,null,null,"90. 0"]
[null,null,{"$f":"MAX(C$52:C143)+1","v":91},0,null,null,null,null,null,null,"91. 0"]
[null,null,{"$f":"MAX(C$52:C144)+1","v":92},0,null,null,null,null,null,null,"92. 0"]
[null,null,{"$f":"MAX(C$52:C145)+1","v":93},0,null,null,null,null,null,null,"93. 0"]
[null,null,{"$f":"MAX(C$52:C146)+1","v":94},0,null,null,null,null,null,null,"94. 0"]
[null,null,{"$f":"MAX(C$52:C147)+1","v":95},0,null,null,null,null,null,null,"95. 0"]
[null,null,{"$f":"MAX(C$52:C148)+1","v":96},0,null,null,null,null,null,null,"96. 0"]
[null,null,{"$f":"MAX(C$52:C149)+1","v":97},0,null,null,null,null,null,null,"97. 0"]
[null,null,{"$f":"MAX(C$52:C150)+1","v":98},0,null,null,null,null,null,null,"98. 0"]
[null,null,{"$f":"MAX(C$52:C151)+1","v":99},0,null,null,null,null,null,null,"99. 0"]
[null,null,{"$f":"MAX(C$52:C152)+1","v":100},0,null,null,null,null,null,null,"100. 0"]
[null,null,{"$f":"MAX(C$52:C153)+1","v":101},0,null,null,null,null,null,null,"101. 0"]
[null,null,{"$f":"MAX(C$52:C154)+1","v":102},0,null,null,null,null,null,null,"102. 0"]
[null,null,{"$f":"MAX(C$52:C155)+1","v":103},0,null,null,null,null,null,null,"103. 0"]
[null,null,{"$f":"MAX(C$52:C156)+1","v":104},0,null,null,null,null,null,null,"104. 0"]
[null,null,{"$f":"MAX(C$52:C157)+1","v":105},0,null,null,null,null,null,null,"105. 0"]
[null,null,{"$f":"MAX(C$52:C158)+1","v":106},0,null,null,null,null,null,null,"106. 0"]
[null,null,{"$f":"MAX(C$52:C159)+1","v":107},0,null,null,null,null,null,null,"107. 0"]
[null,null,{"$f":"MAX(C$52:C160)+1","v":108},0,null,null,null,null,null,null,"108. 0"]
[null,null,{"$f":"MAX(C$52:C161)+1","v":109},0,null,null,null,null,null,null,"109. 0"]
[null,null,{"$f":"MAX(C$52:C162)+1","v":110},0,null,null,null,null,null,null,"110. 0"]
[null,null,{"$f":"MAX(C$52:C163)+1","v":111},0,null,null,null,null,null,null,"111. 0"]
[null,null,{"$f":"MAX(C$52:C164)+1","v":112},0,null,null,null,null,null,null,"112. 0"]
[null,null,{"$f":"MAX(C$52:C165)+1","v":113},0,null,null,null,null,null,null,"113. 0"]
[null,null,{"$f":"MAX(C$52:C166)+1","v":114},0,null,null,null,null,null,null,"114. 0"]
[null,null,{"$f":"MAX(C$52:C167)+1","v":115},0,null,null,null,null,null,null,"115. 0"]
[null,null,{"$f":"MAX(C$52:C168)+1","v":116},0,null,null,null,null,null,null,"116. 0"]
[null,null,{"$f":"MAX(C$52:C169)+1","v":117},0,null,null,null,null,null,null,"117. 0"]
[null,null,{"$f":"MAX(C$52:C170)+1","v":118},0,null,null,null,null,null,null,"118. 0"]
[null,null,{"$f":"MAX(C$52:C171)+1","v":119},0,null,null,null,null,null,null,"119. 0"]
[null,null,{"$f":"MAX(C$52:C172)+1","v":120},0,null,null,null,null,null,null,"120. 0"]
[null,null,{"$f":"MAX(C$52:C173)+1","v":121},0,null,null,null,null,null,null,"121. 0"]
[null,null,{"$f":"MAX(C$52:C174)+1","v":122},0,null,null,null,null,null,null,"122. 0"]
[null,null,{"$f":"MAX(C$52:C175)+1","v":123},0,null,null,null,null,null,null,"123. 0"]
[null,null,{"$f":"MAX(C$52:C176)+1","v":124},0,null,null,null,null,null,null,"124. 0"]
[null,null,{"$f":"MAX(C$52:C177)+1","v":125},0,null,null,null,null,null,null,"125. 0"]
[null,null,{"$f":"MAX(C$52:C178)+1","v":126},0,null,null,null,null,null,null,"126. 0"]
[null,null,{"$f":"MAX(C$52:C179)+1","v":127},0,null,null,null,null,null,null,"127. 0"]
[null,null,{"$f":"MAX(C$52:C180)+1","v":128},0,null,null,null,null,null,null,"128. 0"]
[null,null,{"$f":"MAX(C$52:C181)+1","v":129},{"$f":"IFERROR(INDEX(rngFlatFileData,C182,$F$52),0)","v":0},null,null,null,null,null,null,"129. 0"]
[null,null,{"$f":"MAX(C$52:C182)+1","v":130},0,null,null,null,null,null,null,"130. 0"]
[null,null,{"$f":"MAX(C$52:C183)+1","v":131},0,null,null,null,null,null,null,"131. 0"]
[null,null,{"$f":"MAX(C$52:C184)+1","v":132},0,null,null,null,null,null,null,"132. 0"]
[null,null,{"$f":"MAX(C$52:C185)+1","v":133},0,null,null,null,null,null,null,"133. 0"]
[null,null,{"$f":"MAX(C$52:C186)+1","v":134},0,null,null,null,null,null,null,"134. 0"]
[null,null,{"$f":"MAX(C$52:C187)+1","v":135},0,null,null,null,null,null,null,"135. 0"]
[null,null,{"$f":"MAX(C$52:C188)+1","v":136},0,null,null,null,null,null,null,"136. 0"]
[null,null,{"$f":"MAX(C$52:C189)+1","v":137},0,null,null,null,null,null,null,"137. 0"]
[null,null,{"$f":"MAX(C$52:C190)+1","v":138},0,null,null,null,null,null,null,"138. 0"]
[null,null,{"$f":"MAX(C$52:C191)+1","v":139},0,null,null,null,null,null,null,{"$f":"CONCATENATE(C192,\". \",D192)","v":"139. 0"}]
[null,null,{"$f":"MAX(C$52:C192)+1","v":140},0,null,null,null,null,null,null,"140. 0"]
[null,null,{"$f":"MAX(C$52:C193)+1","v":141},0,null,null,null,null,null,null,"141. 0"]
[null,null,{"$f":"MAX(C$52:C194)+1","v":142},0,null,null,null,null,null,null,"142. 0"]
[null,null,{"$f":"MAX(C$52:C195)+1","v":143},0,null,null,null,null,null,null,"143. 0"]
[null,null,{"$f":"MAX(C$52:C196)+1","v":144},0,null,null,null,null,null,null,"144. 0"]
[null,null,{"$f":"MAX(C$52:C197)+1","v":145},0,null,null,null,null,null,null,"145. 0"]
[null,null,{"$f":"MAX(C$52:C198)+1","v":146},0,null,null,null,null,null,null,"146. 0"]
[null,null,{"$f":"MAX(C$52:C199)+1","v":147},0,null,null,null,null,null,null,"147. 0"]
[null,null,{"$f":"MAX(C$52:C200)+1","v":148},0,null,null,null,null,null,null,"148. 0"]
[null,null,{"$f":"MAX(C$52:C201)+1","v":149},0,null,null,null,null,null,null,"149. 0"]
[null,null,{"$f":"MAX(C$52:C202)+1","v":150},0,null,null,null,null,null,null,"150. 0"]
[null,null,{"$f":"MAX(C$52:C203)+1","v":151},0,null,null,null,null,null,null,"151. 0"]
[null,null,{"$f":"MAX(C$52:C204)+1","v":152},0,null,null,null,null,null,null,"152. 0"]
[null,null,{"$f":"MAX(C$52:C205)+1","v":153},0,null,null,null,null,null,null,"153. 0"]
[null,null,{"$f":"MAX(C$52:C206)+1","v":154},0,null,null,null,null,null,null,"154. 0"]
[null,null,{"$f":"MAX(C$52:C207)+1","v":155},0,null,null,null,null,null,null,"155. 0"]
[null,null,{"$f":"MAX(C$52:C208)+1","v":156},0,null,null,null,null,null,null,"156. 0"]
[null,null,{"$f":"MAX(C$52:C209)+1","v":157},0,null,null,null,null,null,null,"157. 0"]
[null,null,{"$f":"MAX(C$52:C210)+1","v":158},0,null,null,null,null,null,null,"158. 0"]
[null,null,{"$f":"MAX(C$52:C211)+1","v":159},0,null,null,null,null,null,null,"159. 0"]
[null,null,{"$f":"MAX(C$52:C212)+1","v":160},0,null,null,null,null,null,null,"160. 0"]
[null,null,{"$f":"MAX(C$52:C213)+1","v":161},0,null,null,null,null,null,null,"161. 0"]
[null,null,{"$f":"MAX(C$52:C214)+1","v":162},0,null,null,null,null,null,null,"162. 0"]
[null,null,{"$f":"MAX(C$52:C215)+1","v":163},0,null,null,null,null,null,null,"163. 0"]
[null,null,{"$f":"MAX(C$52:C216)+1","v":164},0,null,null,null,null,null,null,"164. 0"]
[null,null,{"$f":"MAX(C$52:C217)+1","v":165},0,null,null,null,null,null,null,"165. 0"]
[null,null,{"$f":"MAX(C$52:C218)+1","v":166},0,null,null,null,null,null,null,"166. 0"]
[null,null,{"$f":"MAX(C$52:C219)+1","v":167},0,null,null,null,null,null,null,"167. 0"]
[null,null,{"$f":"MAX(C$52:C220)+1","v":168},0,null,null,null,null,null,null,"168. 0"]
[null,null,{"$f":"MAX(C$52:C221)+1","v":169},0,null,null,null,null,null,null,"169. 0"]
[null,null,{"$f":"MAX(C$52:C222)+1","v":170},0,null,null,null,null,null,null,"170. 0"]
[null,null,{"$f":"MAX(C$52:C223)+1","v":171},0,null,null,null,null,null,null,"171. 0"]
[null,null,{"$f":"MAX(C$52:C224)+1","v":172},0,null,null,null,null,null,null,"172. 0"]
[null,null,{"$f":"MAX(C$52:C225)+1","v":173},0,null,null,null,null,null,null,"173. 0"]
[null,null,{"$f":"MAX(C$52:C226)+1","v":174},0,null,null,null,null,null,null,"174. 0"]
[null,null,{"$f":"MAX(C$52:C227)+1","v":175},0,null,null,null,null,null,null,"175. 0"]
[null,null,{"$f":"MAX(C$52:C228)+1","v":176},0,null,null,null,null,null,null,"176. 0"]
[null,null,{"$f":"MAX(C$52:C229)+1","v":177},0,null,null,null,null,null,null,"177. 0"]
[null,null,{"$f":"MAX(C$52:C230)+1","v":178},0,null,null,null,null,null,null,"178. 0"]
[null,null,{"$f":"MAX(C$52:C231)+1","v":179},0,null,null,null,null,null,null,"179. 0"]
[null,null,{"$f":"MAX(C$52:C232)+1","v":180},0,null,null,null,null,null,null,"180. 0"]
[null,null,{"$f":"MAX(C$52:C233)+1","v":181},0,null,null,null,null,null,null,"181. 0"]
[null,null,{"$f":"MAX(C$52:C234)+1","v":182},0,null,null,null,null,null,null,"182. 0"]
[null,null,{"$f":"MAX(C$52:C235)+1","v":183},0,null,null,null,null,null,null,"183. 0"]
[null,null,{"$f":"MAX(C$52:C236)+1","v":184},0,null,null,null,null,null,null,"184. 0"]
[null,null,{"$f":"MAX(C$52:C237)+1","v":185},0,null,null,null,null,null,null,"185. 0"]
[null,null,{"$f":"MAX(C$52:C238)+1","v":186},0,null,null,null,null,null,null,"186. 0"]
[null,null,{"$f":"MAX(C$52:C239)+1","v":187},0,null,null,null,null,null,null,"187. 0"]
[null,null,{"$f":"MAX(C$52:C240)+1","v":188},0,null,null,null,null,null,null,"188. 0"]
[null,null,{"$f":"MAX(C$52:C241)+1","v":189},0,null,null,null,null,null,null,"189. 0"]
[null,null,{"$f":"MAX(C$52:C242)+1","v":190},0,null,null,null,null,null,null,"190. 0"]
[null,null,{"$f":"MAX(C$52:C243)+1","v":191},0,null,null,null,null,null,null,"191. 0"]
[null,null,{"$f":"MAX(C$52:C244)+1","v":192},0,null,null,null,null,null,null,"192. 0"]
[null,null,{"$f":"MAX(C$52:C245)+1","v":193},{"$f":"IFERROR(INDEX(rngFlatFileData,C246,$F$52),0)","v":0},null,null,null,null,null,null,"193. 0"]
[null,null,{"$f":"MAX(C$52:C246)+1","v":194},0,null,null,null,null,null,null,"194. 0"]
[null,null,{"$f":"MAX(C$52:C247)+1","v":195},0,null,null,null,null,null,null,"195. 0"]
[null,null,{"$f":"MAX(C$52:C248)+1","v":196},0,null,null,null,null,null,null,"196. 0"]
[null,null,{"$f":"MAX(C$52:C249)+1","v":197},0,null,null,null,null,null,null,"197. 0"]
[null,null,{"$f":"MAX(C$52:C250)+1","v":198},0,null,null,null,null,null,null,"198. 0"]
[null,null,{"$f":"MAX(C$52:C251)+1","v":199},0,null,null,null,null,null,null,"199. 0"]
[null,null,{"$f":"MAX(C$52:C252)+1","v":200},0,null,null,null,null,null,null,"200. 0"]
[null,null,{"$f":"MAX(C$52:C253)+1","v":201},0,null,null,null,null,null,null,"201. 0"]
[null,null,{"$f":"MAX(C$52:C254)+1","v":202},0,null,null,null,null,null,null,"202. 0"]
[null,null,{"$f":"MAX(C$52:C255)+1","v":203},0,null,null,null,null,null,null,{"$f":"CONCATENATE(C256,\". \",D256)","v":"203. 0"}]
[null,null,{"$f":"MAX(C$52:C256)+1","v":204},0,null,null,null,null,null,null,"204. 0"]
[null,null,{"$f":"MAX(C$52:C257)+1","v":205},0,null,null,null,null,null,null,"205. 0"]
[null,null,{"$f":"MAX(C$52:C258)+1","v":206},0,null,null,null,null,null,null,"206. 0"]
[null,null,{"$f":"MAX(C$52:C259)+1","v":207},0,null,null,null,null,null,null,"207. 0"]
[null,null,{"$f":"MAX(C$52:C260)+1","v":208},0,null,null,null,null,null,null,"208. 0"]
[null,null,{"$f":"MAX(C$52:C261)+1","v":209},0,null,null,null,null,null,null,"209. 0"]
[null,null,{"$f":"MAX(C$52:C262)+1","v":210},0,null,null,null,null,null,null,"210. 0"]
[null,null,{"$f":"MAX(C$52:C263)+1","v":211},0,null,null,null,null,null,null,"211. 0"]
[null,null,{"$f":"MAX(C$52:C264)+1","v":212},0,null,null,null,null,null,null,"212. 0"]
[null,null,{"$f":"MAX(C$52:C265)+1","v":213},0,null,null,null,null,null,null,"213. 0"]
[null,null,{"$f":"MAX(C$52:C266)+1","v":214},0,null,null,null,null,null,null,"214. 0"]
[null,null,{"$f":"MAX(C$52:C267)+1","v":215},0,null,null,null,null,null,null,"215. 0"]
[null,null,{"$f":"MAX(C$52:C268)+1","v":216},0,null,null,null,null,null,null,"216. 0"]
[null,null,{"$f":"MAX(C$52:C269)+1","v":217},0,null,null,null,null,null,null,"217. 0"]
[null,null,{"$f":"MAX(C$52:C270)+1","v":218},0,null,null,null,null,null,null,"218. 0"]
[null,null,{"$f":"MAX(C$52:C271)+1","v":219},0,null,null,null,null,null,null,"219. 0"]
[null,null,{"$f":"MAX(C$52:C272)+1","v":220},0,null,null,null,null,null,null,"220. 0"]
[null,null,{"$f":"MAX(C$52:C273)+1","v":221},0,null,null,null,null,null,null,"221. 0"]
[null,null,{"$f":"MAX(C$52:C274)+1","v":222},0,null,null,null,null,null,null,"222. 0"]
[null,null,{"$f":"MAX(C$52:C275)+1","v":223},0,null,null,null,null,null,null,"223. 0"]
[null,null,{"$f":"MAX(C$52:C276)+1","v":224},0,null,null,null,null,null,null,"224. 0"]
[null,null,{"$f":"MAX(C$52:C277)+1","v":225},0,null,null,null,null,null,null,"225. 0"]
[null,null,{"$f":"MAX(C$52:C278)+1","v":226},0,null,null,null,null,null,null,"226. 0"]
[null,null,{"$f":"MAX(C$52:C279)+1","v":227},0,null,null,null,null,null,null,"227. 0"]
[null,null,{"$f":"MAX(C$52:C280)+1","v":228},0,null,null,null,null,null,null,"228. 0"]
[null,null,{"$f":"MAX(C$52:C281)+1","v":229},0,null,null,null,null,null,null,"229. 0"]
[null,null,{"$f":"MAX(C$52:C282)+1","v":230},0,null,null,null,null,null,null,"230. 0"]
[null,null,{"$f":"MAX(C$52:C283)+1","v":231},0,null,null,null,null,null,null,"231. 0"]
[null,null,{"$f":"MAX(C$52:C284)+1","v":232},0,null,null,null,null,null,null,"232. 0"]
[null,null,{"$f":"MAX(C$52:C285)+1","v":233},0,null,null,null,null,null,null,"233. 0"]
[null,null,{"$f":"MAX(C$52:C286)+1","v":234},0,null,null,null,null,null,null,"234. 0"]
[null,null,{"$f":"MAX(C$52:C287)+1","v":235},0,null,null,null,null,null,null,"235. 0"]
[null,null,{"$f":"MAX(C$52:C288)+1","v":236},0,null,null,null,null,null,null,"236. 0"]
[null,null,{"$f":"MAX(C$52:C289)+1","v":237},0,null,null,null,null,null,null,"237. 0"]
[null,null,{"$f":"MAX(C$52:C290)+1","v":238},0,null,null,null,null,null,null,"238. 0"]
[null,null,{"$f":"MAX(C$52:C291)+1","v":239},0,null,null,null,null,null,null,"239. 0"]
[null,null,{"$f":"MAX(C$52:C292)+1","v":240},0,null,null,null,null,null,null,"240. 0"]
[null,null,{"$f":"MAX(C$52:C293)+1","v":241},0,null,null,null,null,null,null,"241. 0"]
[null,null,{"$f":"MAX(C$52:C294)+1","v":242},0,null,null,null,null,null,null,"242. 0"]
[null,null,{"$f":"MAX(C$52:C295)+1","v":243},0,null,null,null,null,null,null,"243. 0"]
[null,null,{"$f":"MAX(C$52:C296)+1","v":244},0,null,null,null,null,null,null,"244. 0"]
[null,null,{"$f":"MAX(C$52:C297)+1","v":245},0,null,null,null,null,null,null,"245. 0"]
[null,null,{"$f":"MAX(C$52:C298)+1","v":246},0,null,null,null,null,null,null,"246. 0"]
[null,null,{"$f":"MAX(C$52:C299)+1","v":247},0,null,null,null,null,null,null,"247. 0"]
[null,null,{"$f":"MAX(C$52:C300)+1","v":248},0,null,null,null,null,null,null,"248. 0"]
[null,null,{"$f":"MAX(C$52:C301)+1","v":249},0,null,null,null,null,null,null,"249. 0"]
[null,null,{"$f":"MAX(C$52:C302)+1","v":250},0,null,null,null,null,null,null,"250. 0"]
[null,null,{"$f":"MAX(C$52:C303)+1","v":251},0,null,null,null,null,null,null,"251. 0"]
[null,null,{"$f":"MAX(C$52:C304)+1","v":252},0,null,null,null,null,null,null,"252. 0"]
[null,null,{"$f":"MAX(C$52:C305)+1","v":253},0,null,null,null,null,null,null,"253. 0"]
[null,null,{"$f":"MAX(C$52:C306)+1","v":254},0,null,null,null,null,null,null,"254. 0"]
[null,null,{"$f":"MAX(C$52:C307)+1","v":255},0,null,null,null,null,null,null,"255. 0"]
[null,null,{"$f":"MAX(C$52:C308)+1","v":256},0,null,null,null,null,null,null,"256. 0"]
[null,null,{"$f":"MAX(C$52:C309)+1","v":257},{"$f":"IFERROR(INDEX(rngFlatFileData,C310,$F$52),0)","v":0},null,null,null,null,null,null,"257. 0"]
[null,null,{"$f":"MAX(C$52:C310)+1","v":258},0,null,null,null,null,null,null,"258. 0"]
[null,null,{"$f":"MAX(C$52:C311)+1","v":259},0,null,null,null,null,null,null,"259. 0"]
[null,null,{"$f":"MAX(C$52:C312)+1","v":260},0,null,null,null,null,null,null,"260. 0"]
[null,null,{"$f":"MAX(C$52:C313)+1","v":261},0,null,null,null,null,null,null,"261. 0"]
[null,null,{"$f":"MAX(C$52:C314)+1","v":262},0,null,null,null,null,null,null,"262. 0"]
[null,null,{"$f":"MAX(C$52:C315)+1","v":263},0,null,null,null,null,null,null,"263. 0"]
[null,null,{"$f":"MAX(C$52:C316)+1","v":264},0,null,null,null,null,null,null,"264. 0"]
[null,null,{"$f":"MAX(C$52:C317)+1","v":265},0,null,null,null,null,null,null,"265. 0"]
[null,null,{"$f":"MAX(C$52:C318)+1","v":266},0,null,null,null,null,null,null,"266. 0"]
[null,null,{"$f":"MAX(C$52:C319)+1","v":267},0,null,null,null,null,null,null,{"$f":"CONCATENATE(C320,\". \",D320)","v":"267. 0"}]
[null,null,{"$f":"MAX(C$52:C320)+1","v":268},0,null,null,null,null,null,null,"268. 0"]
[null,null,{"$f":"MAX(C$52:C321)+1","v":269},0,null,null,null,null,null,null,"269. 0"]
[null,null,{"$f":"MAX(C$52:C322)+1","v":270},0,null,null,null,null,null,null,"270. 0"]
[null,null,{"$f":"MAX(C$52:C323)+1","v":271},0,null,null,null,null,null,null,"271. 0"]
[null,null,{"$f":"MAX(C$52:C324)+1","v":272},0,null,null,null,null,null,null,"272. 0"]
[null,null,{"$f":"MAX(C$52:C325)+1","v":273},0,null,null,null,null,null,null,"273. 0"]
[null,null,{"$f":"MAX(C$52:C326)+1","v":274},0,null,null,null,null,null,null,"274. 0"]
[null,null,{"$f":"MAX(C$52:C327)+1","v":275},0,null,null,null,null,null,null,"275. 0"]
[null,null,{"$f":"MAX(C$52:C328)+1","v":276},0,null,null,null,null,null,null,"276. 0"]
[null,null,{"$f":"MAX(C$52:C329)+1","v":277},0,null,null,null,null,null,null,"277. 0"]
[null,null,{"$f":"MAX(C$52:C330)+1","v":278},0,null,null,null,null,null,null,"278. 0"]
[null,null,{"$f":"MAX(C$52:C331)+1","v":279},0,null,null,null,null,null,null,"279. 0"]
[null,null,{"$f":"MAX(C$52:C332)+1","v":280},0,null,null,null,null,null,null,"280. 0"]
[null,null,{"$f":"MAX(C$52:C333)+1","v":281},0,null,null,null,null,null,null,"281. 0"]
[null,null,{"$f":"MAX(C$52:C334)+1","v":282},0,null,null,null,null,null,null,"282. 0"]
[null,null,{"$f":"MAX(C$52:C335)+1","v":283},0,null,null,null,null,null,null,"283. 0"]
[null,null,{"$f":"MAX(C$52:C336)+1","v":284},0,null,null,null,null,null,null,"284. 0"]
[null,null,{"$f":"MAX(C$52:C337)+1","v":285},0,null,null,null,null,null,null,"285. 0"]
[null,null,{"$f":"MAX(C$52:C338)+1","v":286},0,null,null,null,null,null,null,"286. 0"]
[null,null,{"$f":"MAX(C$52:C339)+1","v":287},0,null,null,null,null,null,null,"287. 0"]
[null,null,{"$f":"MAX(C$52:C340)+1","v":288},0,null,null,null,null,null,null,"288. 0"]
[null,null,{"$f":"MAX(C$52:C341)+1","v":289},0,null,null,null,null,null,null,"289. 0"]
[null,null,{"$f":"MAX(C$52:C342)+1","v":290},0,null,null,null,null,null,null,"290. 0"]
[null,null,{"$f":"MAX(C$52:C343)+1","v":291},0,null,null,null,null,null,null,"291. 0"]
[null,null,{"$f":"MAX(C$52:C344)+1","v":292},0,null,null,null,null,null,null,"292. 0"]
[null,null,{"$f":"MAX(C$52:C345)+1","v":293},0,null,null,null,null,null,null,"293. 0"]
[null,null,{"$f":"MAX(C$52:C346)+1","v":294},0,null,null,null,null,null,null,"294. 0"]
[null,null,{"$f":"MAX(C$52:C347)+1","v":295},0,null,null,null,null,null,null,"295. 0"]
[null,null,{"$f":"MAX(C$52:C348)+1","v":296},0,null,null,null,null,null,null,"296. 0"]
[null,null,{"$f":"MAX(C$52:C349)+1","v":297},0,null,null,null,null,null,null,"297. 0"]
[null,null,{"$f":"MAX(C$52:C350)+1","v":298},0,null,null,null,null,null,null,"298. 0"]
[null,null,{"$f":"MAX(C$52:C351)+1","v":299},0,null,null,null,null,null,null,"299. 0"]
[null,null,{"$f":"MAX(C$52:C352)+1","v":300},0,null,null,null,null,null,null,"300. 0"]

{"sheet":"Lists","index":25,"n_rows":35,"n_cols":69,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["LISTS"]
[]
["Plant type","Primary purpose","Fuel input","Heat output",null,"Fuel price indexation",null,null,"Cooling Output","Months","Hidden Sheets"]
["Ancillary equipment","Base load generation","Biofuel","DHW","Estimated",null,true,"Open","Refrigeration","Jan","sysVisualisation"]
["Back up generator - diesel","Back up generation","Biomass","LTHW","Measured",null,false,"Closed","Space cooling","Feb","sysScheme"]
["Battery","Non-generation","Coal","MTHW",null,null,null,null,null,"Mar","sysMacro"]
["Boiler - biomass",null,"Electricity","HTHW",null,null,null,null,null,"Apr","sysLCTemplate"]
["Boiler - gas ",null,"Gas","Steam",null,null,null,null,null,"May","sysVersion"]
["Chiller - electric",null,"Heat","Cooling",null,null,null,null,null,"Jun","shtLists"]
["Chiller - other",null,"LPG","Electricity",null,null,null,null,null,"Jul"]
["CHP - biomass",null,"Oil",null,null,null,null,null,null,"Aug"]
["CHP - gas",null,"Other",null,null,null,null,null,null,"Sep"]
["Heat pump - air",null,"RDF",null,null,null,null,null,null,"Oct"]
["Heat pump - water ",null,null,null,null,null,null,null,null,"Nov"]
["Other",null,null,null,null,null,null,null,null,"Dec"]
["Thermal store"]
[null,null,null,null,null,null,null,null,"TIME LINE"]
["Commodities",null,null,null,null,null,null,null,"Year",{"$f":"'INPT; General'!$D$3","v":2020},{"$f":"J18+1","v":2021},{"$f":"K18+1","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"AB18+1","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079]
[{"$f":"'INPT; Fuel Indices'!B14&\" \"&'INPT; Fuel Indices'!D14&\": \"&'INPT; Fuel Indices'!F14","v":"IAG Central Electricity: Domestic"},null,null,null,null,null,null,null,"Start Date",{"$f":"DATE(J18,'INPT; General'!$E$4,1)","v":"2020-01-01"},{"$f":"J20+1","v":"2021-01-01"},"2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01",{"$f":"AP20+1","v":"2053-01-01"},"2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01"]
[{"$f":"'INPT; Fuel Indices'!B15&\" \"&'INPT; Fuel Indices'!D15&\": \"&'INPT; Fuel Indices'!F15","v":"IAG Central Electricity: Commercial/ Public sector"},null,null,null,null,null,null,null,"End Date",{"$f":"EOMONTH(DATE(J25,J24,1),0)","v":"2020-12-31"},{"$f":"EOMONTH(DATE(K25,K24,1),0)","v":"2021-12-31"},{"$f":"EOMONTH(DATE(L25,L24,1),0)","v":"2022-12-31"},"2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31",{"$f":"EOMONTH(DATE(AC25,AC24,1),0)","v":"2039-12-31"},"2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31"]
[{"$f":"'INPT; Fuel Indices'!B16&\" \"&'INPT; Fuel Indices'!D16&\": \"&'INPT; Fuel Indices'!F16","v":"IAG Central Electricity: Industrial"},null,null,null,null,null,null,null,"Period",{"$f":"MAX($I21:I21)+1","v":1},{"$f":"MAX($E21:J21)+1","v":2},{"$f":"MAX($E21:K21)+1","v":3},{"$f":"MAX($E21:L21)+1","v":4},{"$f":"MAX($E21:M21)+1","v":5},{"$f":"MAX($E21:N21)+1","v":6},{"$f":"MAX($E21:O21)+1","v":7},{"$f":"MAX($E21:P21)+1","v":8},{"$f":"MAX($E21:Q21)+1","v":9},{"$f":"MAX($E21:R21)+1","v":10},{"$f":"MAX($E21:S21)+1","v":11},{"$f":"MAX($E21:T21)+1","v":12},{"$f":"MAX($E21:U21)+1","v":13},{"$f":"MAX($E21:V21)+1","v":14},{"$f":"MAX($E21:W21)+1","v":15},{"$f":"MAX($E21:X21)+1","v":16},{"$f":"MAX($E21:Y21)+1","v":17},{"$f":"MAX($E21:Z21)+1","v":18},{"$f":"MAX($E21:AA21)+1","v":19},{"$f":"MAX($E21:AB21)+1","v":20},{"$f":"MAX($E21:AC21)+1","v":21},{"$f":"MAX($E21:AD21)+1","v":22},{"$f":"MAX($E21:AE21)+1","v":23},{"$f":"MAX($E21:AF21)+1","v":24},{"$f":"MAX($E21:AG21)+1","v":25},{"$f":"MAX($E21:AH21)+1","v":26},{"$f":"MAX($E21:AI21)+1","v":27},{"$f":"MAX($E21:AJ21)+1","v":28},{"$f":"MAX($E21:AK21)+1","v":29},{"$f":"MAX($E21:AL21)+1","v":30},{"$f":"MAX($E21:AM21)+1","v":31},{"$f":"MAX($E21:AN21)+1","v":32},{"$f":"MAX($E21:AO21)+1","v":33},{"$f":"MAX($E21:AP21)+1","v":34},{"$f":"MAX($E21:AQ21)+1","v":35},{"$f":"MAX($E21:AR21)+1","v":36},{"$f":"MAX($E21:AS21)+1","v":37},{"$f":"MAX($E21:AT21)+1","v":38},{"$f":"MAX($E21:AU21)+1","v":39},{"$f":"MAX($E21:AV21)+1","v":40},{"$f":"MAX($E21:AW21)+1","v":41},{"$f":"MAX($E21:AX21)+1","v":42},{"$f":"MAX($E21:AY21)+1","v":43},{"$f":"MAX($E21:AZ21)+1","v":44},{"$f":"MAX($E21:BA21)+1","v":45},{"$f":"MAX($E21:BB21)+1","v":46},{"$f":"MAX($E21:BC21)+1","v":47},{"$f":"MAX($E21:BD21)+1","v":48},{"$f":"MAX($E21:BE21)+1","v":49},{"$f":"MAX($E21:BF21)+1","v":50},{"$f":"MAX($E21:BG21)+1","v":51},{"$f":"MAX($E21:BH21)+1","v":52},{"$f":"MAX($E21:BI21)+1","v":53},{"$f":"MAX($E21:BJ21)+1","v":54},{"$f":"MAX($E21:BK21)+1","v":55},{"$f":"MAX($E21:BL21)+1","v":56},{"$f":"MAX($E21:BM21)+1","v":57},{"$f":"MAX($E21:BN21)+1","v":58},{"$f":"MAX($E21:BO21)+1","v":59},{"$f":"MAX($E21:BP21)+1","v":60}]
[{"$f":"'INPT; Fuel Indices'!B17&\" \"&'INPT; Fuel Indices'!D17&\": \"&'INPT; Fuel Indices'!F17","v":"IAG Central Gas: Domestic"}]
[{"$f":"'INPT; Fuel Indices'!B18&\" \"&'INPT; Fuel Indices'!D18&\": \"&'INPT; Fuel Indices'!F18","v":"IAG Central Gas: Commercial/ Public sector"},null,null,null,null,null,null,null,"Start Month",{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1},{"$f":"'INPT; General'!$E$4","v":1}]
[{"$f":"'INPT; Fuel Indices'!B19&\" \"&'INPT; Fuel Indices'!D19&\": \"&'INPT; Fuel Indices'!F19","v":"IAG Central Gas: Industrial"},null,null,null,null,null,null,null,"End Month",{"$f":"IF(J23-1=0,12,J23-1)","v":12},{"$f":"IF(K23-1=0,12,K23-1)","v":12},{"$f":"IF(L23-1=0,12,L23-1)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(AD23-1=0,12,AD23-1)","v":12},{"$f":"IF(AE23-1=0,12,AE23-1)","v":12},{"$f":"IF(AF23-1=0,12,AF23-1)","v":12},{"$f":"IF(AG23-1=0,12,AG23-1)","v":12},{"$f":"IF(AH23-1=0,12,AH23-1)","v":12},{"$f":"IF(AI23-1=0,12,AI23-1)","v":12},{"$f":"IF(AJ23-1=0,12,AJ23-1)","v":12},{"$f":"IF(AK23-1=0,12,AK23-1)","v":12},{"$f":"IF(AL23-1=0,12,AL23-1)","v":12},{"$f":"IF(AM23-1=0,12,AM23-1)","v":12},{"$f":"IF(AN23-1=0,12,AN23-1)","v":12},{"$f":"IF(AO23-1=0,12,AO23-1)","v":12},{"$f":"IF(AP23-1=0,12,AP23-1)","v":12},{"$f":"IF(AQ23-1=0,12,AQ23-1)","v":12},{"$f":"IF(AR23-1=0,12,AR23-1)","v":12},{"$f":"IF(AS23-1=0,12,AS23-1)","v":12},{"$f":"IF(AT23-1=0,12,AT23-1)","v":12},{"$f":"IF(AU23-1=0,12,AU23-1)","v":12},{"$f":"IF(AV23-1=0,12,AV23-1)","v":12},{"$f":"IF(AW23-1=0,12,AW23-1)","v":12},{"$f":"IF(AX23-1=0,12,AX23-1)","v":12},{"$f":"IF(AY23-1=0,12,AY23-1)","v":12},{"$f":"IF(AZ23-1=0,12,AZ23-1)","v":12},{"$f":"IF(BA23-1=0,12,BA23-1)","v":12},{"$f":"IF(BB23-1=0,12,BB23-1)","v":12},{"$f":"IF(BC23-1=0,12,BC23-1)","v":12},{"$f":"IF(BD23-1=0,12,BD23-1)","v":12},{"$f":"IF(BE23-1=0,12,BE23-1)","v":12},{"$f":"IF(BF23-1=0,12,BF23-1)","v":12},{"$f":"IF(BG23-1=0,12,BG23-1)","v":12},{"$f":"IF(BH23-1=0,12,BH23-1)","v":12},{"$f":"IF(BI23-1=0,12,BI23-1)","v":12},{"$f":"IF(BJ23-1=0,12,BJ23-1)","v":12},{"$f":"IF(BK23-1=0,12,BK23-1)","v":12},{"$f":"IF(BL23-1=0,12,BL23-1)","v":12},{"$f":"IF(BM23-1=0,12,BM23-1)","v":12},{"$f":"IF(BN23-1=0,12,BN23-1)","v":12},{"$f":"IF(BO23-1=0,12,BO23-1)","v":12},{"$f":"IF(BP23-1=0,12,BP23-1)","v":12},{"$f":"IF(BQ23-1=0,12,BQ23-1)","v":12}]
[{"$f":"'INPT; Fuel Indices'!B20&\" \"&'INPT; Fuel Indices'!D20&\": \"&'INPT; Fuel Indices'!F20","v":"IAG Central Oil: Domestic"},null,null,null,null,null,null,null,"End year",{"$f":"IF(J23=1,J18,J18+1)","v":2020},{"$f":"IF(K23=1,K18,K18+1)","v":2021},{"$f":"IF(L23=1,L18,L18+1)","v":2022},2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,{"$f":"IF(AC23=1,AC18,AC18+1)","v":2039},2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075,2076,2077,2078,2079]
[{"$f":"'INPT; Fuel Indices'!B22","v":"[USER INPUT PROFILE 1]"}]
[{"$f":"'INPT; Fuel Indices'!B23","v":"[USER INPUT PROFILE 2]"}]
[{"$f":"'INPT; Fuel Indices'!B24","v":"[USER INPUT PROFILE 3]"}]
[{"$f":"'INPT; Fuel Indices'!B25","v":"[USER INPUT PROFILE 4]"}]
[{"$f":"'INPT; Fuel Indices'!B26","v":"[USER INPUT PROFILE 5]"}]
[{"$f":"'INPT; Fuel Indices'!B27","v":"[USER INPUT PROFILE 6]"}]
[{"$f":"'INPT; Fuel Indices'!B28","v":"[USER INPUT PROFILE 7]"}]
[{"$f":"'INPT; Fuel Indices'!B29","v":"[USER INPUT PROFILE 8]"}]
[{"$f":"'INPT; Fuel Indices'!B30","v":"[USER INPUT PROFILE 9]"}]
[{"$f":"'INPT; Fuel Indices'!B31","v":"[USER INPUT PROFILE 10]"}]